P S T Total
Net income from separate operation $112.000 $51.000 $40.000 $203. 000
Dividend 50.000 30.000 20.000 100.000
80%
70% 10%
Pendapatan Terpisah:
P: 112.000
S: 51.000
T: 40.000
Dividen:
P: 50.000
S: 30.000
T: 20.000
Ada Excess
P membeli S dengan Excess 2.500, alokasi ke paten 5 tahun
Amortisasi Patent per Tahun (2.500/5=500)
P = 112.000 +0,8S
S = (51.000 + 2.500) +0,7T
T = 40.000 + 0,1S
S = 82.258
T = 48.226
P = 177.806
CI = 1P
CI = 177.806
NCI Share S = 0,1S
NCI Share S = 8.226
NCI Share T = 0,3 t
NCI Share T = 14.4668
CI + NCI = Total. Separated Income – Amort Patent
177.806 +8.226 + 14.468 = 112.000 +51.000 + 40.000 – 2.500
200.500 = 200.500