Professional Documents
Culture Documents
Persekutuan ADA
Neraca
Per 31 Desember 2006
Realisasi I
Tahap I Pembagian Kas
Realisasi Piutang 15,000,000
Realisasi Aktiva Tetap 275,000,000 250,000,000 HPP Modal P 11,000,000
Jumlah Kas 290,000,000 25,000,000 Laba Modal Q 49,000,000
Modal R 57,500,000
Kas 290,000,000 Modal S 102,500,000
Piutang 15,000,000 Kas 220,000,000
Aktiva Tetap 250,000,000
Modal P 7,500,000
Modal Q 5,000,000
Modal R 6,250,000
Modal S 6,250,000
Tahap II
Bayar Utang
Hutang dagang 25,000,000
Hutang Tn.P 75,000,000
Hutang Tn.Q 50,000,000
Kas 150,000,000
Jumlah Kas
Kas Awal 80,000,000
Kas realisasi thp I 140,000,000 (290.000.000 - 150.000.000)
Kas yang dibagikan 220,000,000
Realisasi II
Penjualan persediaan 220,000,000
Harga Pokok Persediaan 180,000,000
Laba realisasi 40,000,000
Jurnal
Kas 220,000,000
Persediaan 180,000,000
Modal P 12,000,000
Modal Q 8,000,000
Modal R 10,000,000
Modal S 10,000,000
Modal P 66,000,000
Modal Q 44,000,000
Modal R 55,000,000
Modal S 55,000,000
Kas 220,000,000
Realisasi III
Kas 390,000,000
Modal P 25,500,000
Modal Q 17,000,000
Modal R 21,250,000
Modal S 21,250,000
Piutang 5,000,000
Persediaan 20,000,000
Aktiva tetap 450,000,000
Modal P 117,000,000
Modal Q 78,000,000
Modal R 97,500,000
Modal S 97,500,000
Kas 390,000,000
Keterangan ASET LIABILITAS DAN EKUITAS
Kas Aset Piutang Utang Utang Modal Modal Modal
Non Kas Ana Dagang Ali Ana (40%) Dina (30%) Ali (30%)
-sebelum realisasi 9,000,000 82,000,000 3,000,000 21,000,000 4,000,000 30,000,000 20,000,000 19,000,000
-realisasi 70,000,000 (82,000,000) (4,800,000) (3,600,000) (3,600,000)
-saldo stlh realisasi 79,000,000 - 3,000,000 21,000,000 4,000,000 25,200,000 16,400,000 15,400,000
-pelunasan utang dagang (21,000,000) (21,000,000)
-saldo stlh pelunasan utang dagang 58,000,000 - 3,000,000 - 4,000,000 25,200,000 16,400,000 15,400,000
-kompensasi utang/piutang sekutu (3,000,000) (4,000,000) (3,000,000) 4,000,000
-saldo 58,000,000 - - - - 22,200,000 16,400,000 19,400,000
-pembagian kas (58,000,000) (22,200,000) (16,400,000) (19,400,000)
-stlh pembagian kas - - - - - - - -
Jurnal RealisasKas 70,000,000
Modal Ana 4,800,000
Modal Dina 3,600,000
Modal Ali 3,600,000
Aktiva non kas 82,000,000
Persekutuan PQRS
Neraca
31-Dec-01
Aktiva Pasiva
Kas 80,000,000 Hutang dagang 25,000,000
Piutang 20,000,000 Hutang Tn.P 75,000,000 Aktiva non Kas 920,000,000
Persediaan 200,000,000 Hutang Tn.Q 50,000,000 Thp I 265,000,000
Aktiva tetap 700,000,000 Modal P (30%) 200,000,000 Rugi potensial 655,000,000
Modal Q (20%) 175,000,000
Modal R (25%) 215,000,000
Modal S (25%) 260,000,000
Total 1,000,000,000 Total 1,000,000,000
CONTOH :
Sebuah persekutuan "ABC" yang didirikan Tn. A, Tn B dan Tn.C (20%:40%:40%) telah bersepakat
untuk likuidasi. Posisi neraca pada saat akan di likuidasi adalah sbb :
NERACA
Persekutuan "ABC"
1,000,000,000 1,000,000,000
Likuidasi persekutuan "ABC" akan dilakukan berangsur. Tahap realisasi aktiva non kas :
I Aktiva tetap harga pokoknya 300,000,000
laku dijual 240,000,000
Pembagian kas yang ada dibagi sesuai saldo modal masing-masing sekutu
Modal Tn.A 86,000,000
Modal Tn. B 172,000,000
Modal Tn. C 122,000,000
Kas 380,000,000
KETERANGAN KAS PERSEDIAAN AKTIVA TETAP AKTIVA HUTANG HUTANG MODAL MODAL MODAL
LAIN-LAIN DAGANG TN.C TN. A (20%) TN. B (40%) TN. C (40%)
Saldo Neraca 80,000,000 220,000,000 500,000,000 200,000,000 100,000,000 50,000,000 250,000,000 300,000,000 300,000,000
1 Realisasi thp I 240,000,000 (300,000,000) (12,000,000) (24,000,000) (24,000,000)
320,000,000 220,000,000 200,000,000 200,000,000 100,000,000 50,000,000 238,000,000 276,000,000 276,000,000
Pelunasan Hutang (150,000,000) (100,000,000) (50,000,000)
170,000,000 220,000,000 200,000,000 200,000,000 - - 238,000,000 276,000,000 276,000,000
Kas yg dibagikan :
a. Prioritas 1 (75,000,000) (75,000,000)
95,000,000 220,000,000 200,000,000 200,000,000 - - 163,000,000 276,000,000 276,000,000
b. Prioritas 2 (75,000,000) (25,000,000) (50,000,000)
20,000,000 220,000,000 200,000,000 200,000,000 - - 138,000,000 276,000,000 226,000,000
c. Prioritas 3 (20,000,000) (4,000,000) (8,000,000) (8,000,000)
- 220,000,000 200,000,000 200,000,000 - - 134,000,000 268,000,000 218,000,000
2 Realisasi thp 2 250,000,000 (220,000,000) 6,000,000 12,000,000 12,000,000
250,000,000 - 200,000,000 200,000,000 - - 140,000,000 280,000,000 230,000,000
Kas dibagi sesuai
rasio L/R (250,000,000) (50,000,000) (100,000,000) (100,000,000)
- - 200,000,000 200,000,000 - - 90,000,000 180,000,000 130,000,000
3 Realisasi thp 3 380,000,000 (200,000,000) (200,000,000) (4,000,000) (8,000,000) (8,000,000)
380,000,000 - - - - - 86,000,000 172,000,000 122,000,000
Kas yg dibagikan
sebesar modal sekutu (380,000,000) (86,000,000) (172,000,000) (122,000,000)
Saldo - - - - - - - - -