Professional Documents
Culture Documents
Book 1
Book 1
600,000,000
250,000,000
350,000,000 50,000,000
500,000,000 210,000,000
400,000,000 60,000,000
-100,000,000
1,500,000,000
100,000,000
300,000,000 300,000,000
2,000,000,000
300,000,000
500,000,000
800,000,000 800,000,000
400,000,000 400,000,000
2,000,000,000
Konsolidasian
700,000,000
850,000,000
800,000,000
2,210,000,000
3,340,000,000
-600,000,000
400,000,000
0
100,000,000
0
7,800,000,000
1,300,000,000
2,000,000,000
3,000,000,000
1,500,000,000
7,800,000,000
Neraca Saldo PT Nusantara dan PT Andalas per 31 Desember 2015
Akun PT Nusantara
Kas dan Setara Kas 500,000,000
Piutang Usaha 800,000,000
Persediaan 650,000,000
Tanah 1,500,000,000
Bangunan dan Peralatan 3,000,000,000
Akumulasi Penyusutan 750,000,000
Merek Dagang 400,000,000
Akumulasi Amortisasi 50,000,000
Investasi pada PT Andalas 1,605,000,000
Utang usaha 1,200,000,000
Utang obligasi 1,500,000,000
Saham biasa 3,000,000,000
Saldo laba 1,500,000,000
Penjualan 4,800,000,000
Penghasilan dari Anak Usaha 155,000,000
Beban Pokok Penjualan 3,000,000,000
Beban Operasi 900,000,000
Beban Penyusutan 250,000,000
Beban Amortisasi 50,000,000
Dividen 300,000,000
Total 12,955,000,000 12,955,000,000
dalas per 31 Desember 2015
PT Andalas
600,000,000
375,000,000
400,000,000
500,000,000
400,000,000
125,000,000
0
0
0
300,000,000
500,000,000
800,000,000
400,000,000
875,000,000
0
550,000,000
100,000,000
25,000,000
0
50,000,000
3,000,000,000 3,000,000,000
Neraca Saldo PT Nusantara dan PT Andalas per 31 Desember 2016
Akun PT Nusantara
Debet Kredit
Kas dan Setara Kas 1,145,000,000
Piutang Usaha 1,000,000,000
Persediaan 550,000,000
Tanah 1,500,000,000
Bangunan dan Peralatan 3,000,000,000
Akumulasi Penyusutan 1,000,000,000
Merek Dagang 400,000,000
Akumulasi Amortisasi 100,000,000
Investasi pada PT Andalas 1,735,000,000
Utang usaha 1,150,000,000
Utang obligasi 1,500,000,000
Saham biasa 3,000,000,000
Saldo laba 2,000,000,000
Penjualan 6,000,000,000
Penghasilan dari Anak Usaha 230,000,000
Beban Pokok Penjualan 3,900,000,000
Beban Operasi 1,050,000,000
Beban Penyusutan 250,000,000
Beban Amortisasi 50,000,000
Dividen 400,000,000
Total 14,980,000,000 14,980,000,000
per 31 Desember 2016
PT Andalas
Debet Kredit
700,000,000
500,000,000
350,000,000
500,000,000
400,000,000
150,000,000
0
0
0
300,000,000
500,000,000
800,000,000
550,000,000
1,000,000,000
0
600,000,000
125,000,000
25,000,000
0
100,000,000
3,300,000,000 3,300,000,000
Tabel 6.4
Neraca Saldo PT Nusantara dan PT Andalas per 31 Desember 2015
Akun PT Nusantara
Debet Kredit
Kas dan Setara Kas 1,087,500,000
Piutang Usaha 800,000,000
Persediaan 650,000,000
Investasi pada PT Andalas 982,500,000
Tanah 1,500,000,000
Bangunan dan Peralatan 3,000,000,000
Merek Dagang 440,000,000
Akumulasi Penyusutan 750,000,000
Akumulasi Amortisasi 60,000,000
Utang usaha 1,200,000,000
Utang obligasi 1,500,000,000
Saham biasa 3,000,000,000
Saldo laba 1,500,000,000
Penjualan 4,800,000,000
Bagian Laba atas PT Andalas 120,000,000
Keuntungan Penjualan Tanah 30,000,000
Beban Pokok Penjualan 3,000,000,000
Beban Operasi 900,000,000
Beban Penyusutan 250,000,000
Beban Amortisasi 50,000,000
Dividen 300,000,000
Total 12,960,000,000 12,960,000,000
s per 31 Desember 2015
PT Andalas
Debet Kredit
600,000,000
375,000,000
400,000,000
500,000,000
400,000,000
125,000,000
300,000,000
500,000,000
800,000,000
400,000,000
875,000,000
550,000,000
100,000,000
25,000,000
50,000,000
3,000,000,000 3,000,000,000
Tabel Jurnal Eliminasi
PT Nusantara Kepentingan
Saham Biasa Saldo Laba
(75%) nonpengendali (25%)
Keuntungan terealisasi
c 3,000,000
Periode ini
Keuntungan belum
d (27,000,000)
Terealisasi
Saldo Laba Akhir
b-d 1,152,000,000
Disesuaikan