Julia - Anand - Tugas - Asdos

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

Nadia Fadilla

1810532056
Asdos Akl 2

P8-14
a. Catat entri jurnal atau entri untuk 20X2 di Buku Porter terkait dengan investasinya di Temple
Cash
Investment in Temple Corporation Stock
( Mencatat dividen dari Temple : $ 10.000 x 0,6)

Investment in temple corporation stock


Income from subsidiary
( Mencatat pendapatan metode ekuitas : $30.000 x 0,6)

b. Catat entri jurnal atau entri untuk 20X2 di buku Porter terkait dengan hutang obligasi.
Interest Expense
Bond Premium
Cash
(mencatat pembayaran bunga : $400 = ($82.000 - $80.000) / 5 t

c. Catat entri jurnal atau entri untuk 20X2 di buku Temple yang terkait dengan investasinya dalam obligasi Porter.
Cash
Interest Income
Investment in porter company bonds

d. Siapkan entri konsolidasi yang diperlukan untuk melengkapi lembar kerja konsolidasi untuk 20X2.
1) penghapusan pendapatan dari subsidiari
Income from subsidiary
Devidens declared
Investment in Temple corporation stock

2) Menetapkan pendapatan untuk bunga non-pengendali : $30.000 x 0,4 = $12.000


Income to noncontrolling interest
Dividends declared
Noncontrolling interset

3) Menghilangkan kepemilikan obligasi antar perusahaan :


($82.000 - $80.000) 3/5 = $1.200
($81.200 -$800) = $81.200
Bonds payable
Premium on bonds payable
Interest income
Investment in porter company bonds
Interest expense

e. Siapkan lembar kerja gabungan tiga bagian untuk 20X2


Porter Company and Temple Corporation
Consolidation Workpaper
December 31,20X2
Eliminatios
Item Porter Co. Temple Corp.
Debit
Sales $ 200,000.00 $ 114,000.00
Interest Income $ 6,000.00 $ 6,000.00
Inteest from subsidiary $ 18,000.00 $ 18,000.00
Credits $ 218,000.00 $ 120,000.00
COGS $ 99,800.00 $ 61,000.00
Depr Expense $ 25,000.00 $ 15,000.00
Interest Expense $ 6,000.00 $ 14,000.00
Debits $ 130,800.00 $ 90,000.00
Consolidation net income
Income to noncontrolling interest $ 12,000.00
income ,carry forward $ 87,200.00 $ 30,000.00 $ 36,000.00
Retained Earnings, Jan 1 $ 230,000.00 $ 50,000.00 $ 50,000.00
Income from above $ 87,200.00 $ 30,000.00 $ 36,000.00
$ 317,200.00 $ 80,000.00
Dividends Declared $ 40,000.00 $ 10,000.00

Retained Earnings, Dec 31,


carry forward $ 277,200.00 $ 70,000.00 $ 86,000.00
Cash and Accounts Receivable $ 80,200.00 $ 40,000.00
Inventory $ 120,000.00 $ 65,000.00
Buildings and Equipment $ 500,000.00 $ 300,000.00
Investment in Temple corporation stock $ 102,000.00

Investment in Porter company bonds debits $ 81,200.00


$ 802,200.00 $ 486,200.00
Accumulated Depreciation $ 175,000.00 $ 75,000.00
Accounts payable $ 68,800.00 $ 41,200.00
Bonds payable $ 80,000.00 $ 200,000.00 $ 80,000.00
Bond Premium $ 1,200.00 $ 1,200.00
Common Stock
Porter Company $ 200,000.00
Temple Corporation $ 100,000.00 $ 100,000.00
Retained Earnings, from above $ 277,200.00 $ 70,000.00 $ 86,000.00
Noncontrolling interest

Credits $ 802,200.00 $ 486,200.00 $ 267,200.00


$ 6,000.00
$ 6,000.00

$ 18,000.00
$ 18,000.00

$ 6,000.00
$ 400.00
$ 6,400.00

inya dalam obligasi Porter.


$ 6,400.00
$ 6,000.00
$ 400.00

si untuk 20X2.

$ 18,000.00
$ 6,000.00
$ 12,000.00

$ 12,000.00
$ 4,000.00
$ 8,000.00

$ 80,000.00
$ 1,200.00
$ 6,000.00
$ 81,200.00
$ 6,000.00
Eliminatios
Consolidated
Credit
$ 314,000.00

$ 314,000.00
$ 160,800.00
$ 40,000.00
$ 6,000.00 $ 14,000.00
$ 214,800.00
$ 99,200.00
$ 12,000.00
$ 6,000.00 $ 87,200.00
$ 230,000.00
$ 6,000.00 $ 87,200.00

$ 6,000.00
$ 4,000.00 $ 40,000.00

$ 16,000.00 $ 277,200.00
$ 120,200.00
$ 185,000.00
$ 800,000.00
$ 12,000.00
$ 90,000.00
$ 81,200.00
$ 1,105,200.00
$ 250,000.00
$ 110,000.00
$ 200,000.00

$ 200,000.00

$ 16,000.00 $ 277,200.00
$ 8,000.00
$ 60,000.00 $ 68,000.00
$ 267,200.00 $ 1,105,200.00

You might also like