Aset
Kas dan Setara Kas Rp 1,150,000,000
Piutang Usaha Rp 587,500,000
Persediaan Rp 525,000,000
Tanah Rp 1,000,000,000
Bangunan dan Peralatan Rp 1,700,000,000
8 Akumulasi Penyusutan -Rp 437,500,000
Merek Dagang Rp 200,000,000
Akumulasi Amortisasi -Rp 12,500,000
Total Aset Rp 4,712,500,000
Liabilitas dan Ekuitas
Utang Usaha Rp 618,750,000
Utang Obligasi Rp 1,450,000,000
Saham Biasa Rp 1,500,000,000
Saldo Laba Rp 975,000,000
Bagian Non-Pengendali Rp 168,750,000
Total Liabilitas dan Ekuitas Rp 4,712,500,000
Kertas Kerja Konsolidasian Sesaat Setelah Akuisisi
Neraca Saldo
Nama Akun
PT Iskandar Muda PT Pinongsari
Kas dan Setara Kas Rp 800,000,000 Rp 300,000,000
Piutang Usaha Rp 300,000,000 Rp 125,000,000
Persediaan Rp 200,000,000 Rp 175,000,000
Tanah Rp 750,000,000 Rp 250,000,000
Bangunan dan Peralatan Rp 1,500,000,000 Rp 200,000,000
4 Akumulasi Penyusutan -Rp 250,000,000 -Rp 50,000,000
Merek Dagang Rp 200,000,000
Investasi pada PT Pinongsari Rp 450,000,000
Total Aset Rp 3,950,000,000 Rp 1,000,000,000
Utang Usaha Rp 500,000,000 Rp 150,000,000
Utang Obligasi Rp 1,200,000,000 Rp 250,000,000
Saham Biasa Rp 1,500,000,000 Rp 400,000,000
Saldo Laba Rp 750,000,000 Rp 200,000,000
Bagian Non-Pengendali
Total Liabilitas dan Ekuitas Rp 3,950,000,000 Rp 1,000,000,000
Kertas Kerja Konsolidasian untuk Laporan Keuangan PT Iskandar Muda dan Entitas A
Neraca Saldo
Nama Akun
PT Iskandar Muda PT Pinongsari
Penjualan Rp 2,400,000,000 Rp 437,500,000
Penghasilan dari Anak Usaha Rp 75,000,000
Total Kredit Rp 2,475,000,000 Rp 437,500,000
Beban Pokok Penjualan Rp 1,500,000,000 Rp 275,000,000
Beban Operasi Rp 450,000,000 Rp 50,000,000
Beban Penyusutan Rp 125,000,000 Rp 12,500,000
Beban Amortisasi Rp 25,000,000
Total Debit Rp 2,100,000,000 Rp 337,500,000
Penghasilan Non-Pengendali
Laba (Rugi) Bersih Rp 375,000,000 Rp 100,000,000
Saldo Laba per 31 Des 2015 Rp 750,000,000 Rp 200,000,000
Ditambah: Laba Bersih Rp 375,000,000 Rp 100,000,000
Dikurang: Dividen -Rp 150,000,000 -Rp 25,000,000
7
Saldo Laba per 1 Jan 2016 Rp 975,000,000 Rp 275,000,000
Jurnal Eliminasi
Konsolidasian
Debit Kredit
Rp 1,100,000,000
Rp 425,000,000
Rp 375,000,000
Rp 1,000,000,000
Rp 1,700,000,000
-Rp 300,000,000
Rp 200,000,000
Rp 450,000,000 Rp -
Rp - Rp 450,000,000 Rp 4,500,000,000
Rp 650,000,000
Rp 1,450,000,000
Rp 400,000,000 Rp 1,500,000,000
Rp 200,000,000 Rp 750,000,000
Rp 150,000,000 Rp 150,000,000
Rp 600,000,000 Rp 150,000,000 Rp 4,500,000,000
Keuangan PT Iskandar Muda dan Entitas Anak
Jurnal Eliminasi
Konsolidasian
Debit Kredit
Rp 2,837,500,000
Rp 75,000,000 Rp 150,000,000
Rp 2,912,500,000
Rp 1,775,000,000
Rp 500,000,000
Rp 137,500,000
Rp 25,000,000
Rp 2,437,500,000
Rp 25,000,000 Rp 25,000,000
Rp 100,000,000 Rp - Rp 575,000,000
Rp 200,000,000 Rp 1,150,000,000
Rp 100,000,000 Rp 575,000,000
Rp 6,250,000 -Rp 181,250,000
Rp 18,750,000 -Rp 18,750,000
Rp 300,000,000 Rp 25,000,000 Rp 1,525,000,000
Rp 1,150,000,000
Rp 587,500,000
Rp 525,000,000
Rp 1,000,000,000
Rp 1,700,000,000
-Rp 437,500,000
Rp 200,000,000
-Rp 12,500,000
Rp 56,250,000 Rp -
Rp 450,000,000
Rp - Rp 56,250,000 Rp 4,712,500,000
Rp 618,750,000
Rp 1,450,000,000
Rp 400,000,000 Rp 1,500,000,000
Rp 300,000,000 Rp 25,000,000 Rp 975,000,000
Rp 18,750,000 Rp 168,750,000
Rp 150,000,000
Rp 700,000,000 Rp 43,750,000 Rp 4,712,500,000
Investasi pada PT Seulawah Rp 335,000,000
Kas Rp 335,000,000
Kas Rp 25,000,000
Penghasilan Dividen Rp 25,000,000
Jurnal Eliminasi
Rp 140,300,000
Rp 15,000,000 Rp 120,000,000
Rp 110,000,000
Rp 170,000,000
Rp 1,120,000,000
-Rp 430,000,000
Rp 335,000,000 Rp -
Rp 1,230,300,000
Rp 76,350,000
Rp 420,000,000
Rp 104,800,000
Rp 200,000,000
Rp -
Rp 25,000,000 Rp 429,150,000
Rp 375,000,000 Rp 1,230,300,000