Professional Documents
Culture Documents
Upstream-sales in Inventory
Accounts
PAPAN
SANI
Income Statement + RE :
Sales
436,500,000
Devidend Income
36,000,000
Cost of sales
Depreciation expenses
Interest expenses
Other operating expenses
300,000,000
36,000,000
(291,000,000)
(180,000,000)
(18,200,000)
(9,000,000)
(5,900,000)
(3,000,000)
(15,900,000)
(28,000,000)
141,500,000
Net income
300,000,000
18,000,000
314,400,000
2,000,000
14,000,000
80,000,000
NCI Expense
6,440,000
141,500,000
80,000,000
229,500,000
79,500,000
(100,000,000)
(40,000,000)
92,460,000
16,200,000
40,000,000
271,000,000
119,500,000
Cash
57,650,000
18,700,000
Account Receivable
45,000,000
24,000,000
24,000,000
Inventories
45,000,000
68,000,000
18,000,000
46,700,000
13,300,000
350,000,000
97,300,000
214,000,000
274,000,000
Balance sheet :
Assets :
Land
Building
Accumulated Depreciation - Building
Equipment
Accumulated Depreciation - Equipment
Investment in SANI
(122,500,000)
(8,700,000)
263,200,000
35,900,000
(275,500,000)
(15,000,000)
404,550,000
Patent
1,028,100,000
507,500,000
Account payable
24,000,000
19,100,000
23,500,000
18,900,000
309,600,000
400,000,000
350,000,000
271,000,000
119,500,000
Total assets
18,000,000
2,000,000
16,200,000
420,750,000
56,000,000
14,000,000
Liabilities + equities :
8% Bond payable
Capital stock
Retained Earnings, December 31
NCI Equity
24,000,000
350,000,000
1,440,000
49,190,000
PT Papan membeli 90% kepemilikan Sani dengan harga Rp404.550.000 pada awal tahun 2010. Afiliasi Papan dan Sani merupakan integrasi vertikal, dimana
Sani menjual semua barang dagangnya ke Papan. Selisih biaya investasi Papan atas Sani dialokasikan ke Bangunan (overvalued Rp20.000.000) dan sisanya
ke Paten (masih proporsi 100%). Bangunan masih memiliki umur manfaat 10 tahun, sedangkan Paten 5 tahun. Sani menetapkan margin 40% dari harga
penjualan. Nilai persediaan akhir yang dimiliki Papan terkait dengan pembelian barang dagang dari Sani. Begitu pula nilai Utang Dagang dari Papan terkait
dengan Piutang Dagang milik Sani.
Consolidated
Financial Statement
436,500,000
(174,600,000)
(25,200,000)
(8,900,000)
(57,900,000)
169,900,000
(6,440,000)
163,460,000
232,740,000
(100,000,000)
296,200,000
76,350,000
45,000,000
95,000,000
60,000,000
447,300,000
470,000,000
(129,200,000)
299,100,000
(290,500,000)
42,000,000
1,115,050,000
19,100,000
42,400,000
309,600,000
400,000,000
296,200,000
47,750,000
1,115,050,000
merupakan integrasi vertikal, dimana
Upstream-sales in Inventory
Accounts
PAPAN
SANI
Income Statement + RE :
Sales
246,000,000
Devidend Income
18,000,000
200,000,000
18,000,000
(164,000,000)
(120,000,000)
(18,200,000)
(9,000,000)
(5,900,000)
(3,000,000)
(15,900,000)
(18,000,000)
Net income
60,000,000
50,000,000
Cost of sales
Depreciation expenses
Interest expenses
200,000,000
NCI Expense
14,400,000
200,000,000
2,000,000
14,000,000
2,360,000
60,000,000
50,000,000
249,500,000
49,500,000
Less : devidend
(80,000,000)
(20,000,000)
49,500,000
20,000,000
229,500,000
79,500,000
Cash
27,650,000
8,700,000
Account Receivable
25,000,000
15,000,000
15,000,000
Inventories
36,000,000
48,000,000
14,400,000
46,700,000
9,000,000
Balance sheet :
Assets :
Land
216,800,000
97,300,000
Building
214,000,000
274,000,000
(102,500,000)
(7,400,000)
134,400,000
35,900,000
(25,000,000)
(13,000,000)
Equipment
Accumulated Depreciation - Equipment
Investment in SANI
20,000,000
2,000,000
404,550,000
404,550,000
Patent
70,000,000
977,600,000
467,500,000
Account payable
15,000,000
19,100,000
23,500,000
18,900,000
Total assets
14,000,000
Liabilities + equities :
8% Bond payable
309,600,000
Capital stock
400,000,000
350,000,000
229,500,000
79,500,000
15,000,000
350,000,000
45,310,000
PT Papan membeli 90% kepemilikan Sani dengan harga Rp404.550.000 pada awal tahun 2010. Afiliasi Papan dan Sani merupakan integrasi vertikal, dimana
Sani menjual semua barang dagangnya ke Papan. Selisih biaya investasi Papan atas Sani dialokasikan ke Bangunan (overvalued Rp20.000.000) dan
sisanya ke Paten (masih proporsi 100%). Bangunan masih memiliki umur manfaat 10 tahun, sedangkan Paten 5 tahun. Sani menetapkan margin 40% dari
harga penjualan. Nilai persediaan akhir yang dimiliki Papan terkait dengan pembelian barang dagang dari Sani. Begitu pula nilai Utang Dagang dari Papan
terkait dengan Piutang Dagang milik Sani.
Consolidated
Financial Statement
246,000,000
(98,400,000)
(25,200,000)
(8,900,000)
(47,900,000)
65,600,000
(2,360,000)
63,240,000
249,500,000
(80,000,000)
232,740,000
36,350,000
25,000,000
69,600,000
55,700,000
314,100,000
468,000,000
(107,900,000)
170,300,000
(38,000,000)
56,000,000
1,049,150,000
19,100,000
42,400,000
309,600,000
400,000,000
232,740,000
45,310,000
1,049,150,000
ani merupakan integrasi vertikal, dimana