Asset Lancar
Kas Dan Setara Kas 486,945,350 467,920,775
Piutang Usaha 849,792,298 898,725,250
Piutang Lain-Lain 29,426,195 14,940,000
Persediaan 1,136,000,000 1,182,050,000
Beban Dibayar Dimuka - 23,000,000
Perlengkapan 7,500,000 5,917,500
Total Asset Lancar 2,509,663,843 2,592,553,525
Asset Tetap
Harga Perolehan 1,733,000,000 1,752,000,000
Akumulasi Penyusutan 181,999,900 266,925,300
Nilai Buku 1,551,000,100 1,485,074,700
EKUITAS
Modal saham-Rp 10.000 per lembar 1,000,000,000 1,000,000,000
Saldo laba ditahan 2,756,975,986 3,028,722,881
Total ekuitas 3,756,975,986 4,028,722,881
Total kewajiban dan ekuitas 4,318,163,943 4,421,378,225
Klien Dibuat oleh: Diperiksa oleh: Indeks
PT PETA Herman Nada A2.2
Skedul: Tanggal: Tanggal: Periode:
Kertas Kerja Neraca 12/31/2012
Ref. Per Audit Per Klien Pare Per Audit
Keterangan
KK 12/31/2011 12/31/2012 Dr Cr 12/31/2012
PENJUALAN 5,721,597,850 5,480,859,000
BEBAN PENJUALAN 4,377,276,195 4,422,500,000
LABA KOTOR 1,344,321,655 1,058,359,000
Asset Lancar
Kas Dan Setara Kas 486,945,350 467,920,775 (19,024,575) (4)
Piutang Usaha 849,792,298 898,725,250 48,932,952 6
Piutang Lain-Lain 29,426,195 14,940,000 (14,486,195) (49)
Persediaan 1,136,000,000 1,182,050,000 46,050,000 4
Beban Dibayar Dimuka - 23,000,000 23,000,000 -
Perlengkapan 7,500,000 5,917,500 (1,582,500) (21)
Total Asset Lancar 2,509,663,843 2,592,553,525 82,889,682 3
Asset Tetap
Harga Perolehan 1,733,000,000 1,752,000,000 19,000,000 1
Akumulasi Penyusutan 181,999,900 266,925,300 84,925,400 47
Nilai Buku 1,551,000,100 1,485,074,700 (65,925,400) (4)
ASET LANCAR
ASET TETAP
1,752,000,000 1,733,000,000
Harga Perolehan
Akumulasi penyusutan 266,925,300 181,999,900
Nilai Buku 1,485,074,700 1,551,000,100
EKUITAS
2012 2011
Penjualan 5,480,859,000 5,721,597,850
Beban Pokok Penjualan 4,422,500,000 4,377,276,195
Laba Kotor 1,058,359,000 1,344,321,655
Beban Usaha 771,313,104 691,642,174