Anda di halaman 1dari 2

Nama : Isidorus Pamungkas Yudhanto

NIM : 023151910069
Kelas : Mega Kuningan 36B
Mata Kuliah : Pelaporan Korporat

Cost FV diff
Tanah 100,000 88,000 (12,000)
Bangunan 140,000 170,000 30,000
Peralatan 325,000 370,000 45,000
Merek Dagang - 80,000 80,000
Lisensi - 10,000 10,000
PT Anak 600,000 753,000

Kepemilikan 602,400
Harga pembelian 800,000
goodwill 197,600

Non Controlling Interest 150,600

Laporan Keuangan PT Induk dan Entitas Anak


31 Desember 2012

control - - - -

Eliminasi
Induk Anak Combined Dr Cr Consol
Kas 102,000 32,000 134,000 - - 134,000
Piutang Usaha 96,000 140,000 236,000 - - 236,000
Piutang Dividen 20,000 - 20,000 - 20,000 -
Persediaan 225,000 208,000 433,000 - - 433,000
Investasi Anak 916,000 - 916,000 - 916,000 -
Tanah 200,000 100,000 300,000 - 12,000 288,000
Bangunan 550,000 120,000 670,000 30,000 5,000 695,000
Peralatan 350,000 310,000 660,000 45,000 15,000 690,000
Merek Dagang - - - 80,000 - 80,000
Lisensi - - - 10,000 - 10,000
goodwill - - - 197,600 - 197,600

Total Aset 2,459,000 910,000 3,369,000 2,763,600

Utang Dividen - 25,000 25,000 20,000 - 5,000


Liabilitas 513,000 120,000 633,000 - - 633,000

Total Liabilitas 513,000 145,000 658,000 638,000

Modal Saham 1,000,000 250,000 1,250,000 250,000 - 1,000,000


Beg RE 775,000 350,000 1,125,000 350,000 - 775,000
Laba Tahun Berjalan 286,000 190,000 476,000 - - 320,000
Dividen (115,000) (25,000) (140,000) - 20,000 (120,000)

Non Controlling Interest - - - - 150,600 150,600

Total Ekuitas 1,946,000 765,000 2,711,000 2,125,600

Total Liabiltas dan Ekuitas 2,459,000 910,000 3,369,000 2,763,600

Penjualan 840,000 740,000 1,580,000 - - 1,580,000


Biaya Operasi (690,000) (550,000) (1,240,000) 20,000 - (1,260,000)
Pendapatan dari Laba PT Anak 136,000 - 136,000 136,000 - -
Laba Bersih 286,000 190,000 476,000 320,000
Jurnal Eliminasi 31 Des 2012

Kombinasi Bisnis
Modal Saham 250,000
Beg RE 350,000
Bangunan 30,000
Peralatan 45,000
Merek Dagang 80,000
Lisensi 10,000
goodwill 197,600
Pendapatan dari Laba PT Anak 136,000
Dividen 20,000
Investasi Anak 916,000
Tanah 12,000
Non Controlling Interest 150,600
control 1,098,600 1,098,600

Jurnal Amortisasi Peningkatan Aset Tetap


Biaya Operasi 20,000
Bangunan 5,000
Peralatan 15,000
control 20,000 20,000

Eliminasi Dividen Induk


Utang Dividen 20,000
Piutang Dividen 20,000
control 20,000 20,000

Anda mungkin juga menyukai