UTANG
301 Utang Dagang 446,322,000 397,660,000 -
302 Utang PPh Karyawan 61,532,500 69,536,000 -
303 Utang Gaji dan Upah 62,013,500 - -
304 Utang Pajak Bumi dan Bangunan 26,926,000 37,350,000 -
305 Utang Bunga 21,250,000 50,666,000 -
306 Utang Deviden 31,450,000 31,450,000 -
307 Utang PPh Perusahaan 40,444,600 34,268,600 -
308 Utang Wesel Jangka Pendek 250,000,000 - -
401 Utang Wesel Jangka Panjang - 950,000,000 -
Jumlah Utang 939,938,600 1,570,930,600 -
MODAL
501 Modal Saham 1,850,000,000 1,850,000,000 -
505 Agio Saham 1,106,054,000 1,106,054,000 -
601 Laba Ditahan 818,328,000 1,099,449,400 -
602 - - -
605 Deviden - 31,450,000 - 31,450,000 -
Laba Tahun Berjalan 312,571,400 379,660,000 -
Jumlah Modal 4,055,503,400 4,403,713,400 -
- 2,000
A PESONA
E -REKENING NERACA
005
LAPORAN
PENYESUAIAN PER AUDIT REKLASIFIKASI
KEUANGAN
KREDIT 12/31/2005 DEBET KREDIT 2005
- 854,022,000 - - 854,022,000
- 81,992,000 - - 81,992,000
- 1,000,000 - - 1,000,000
- 425,410,000 - - 425,410,000
- - 37,030,000 - - - 37,030,000
- - - - -
- 1,733,662,000 - - 1,733,662,000
- 74,182,000 - - 74,182,000
- 18,476,000 - - 18,476,000
- 14,800,000 - - 14,800,000
- 17,800,000 - - 17,800,000
- - - - -
- 353,322,000 - - 353,322,000
- - - - -
- 139,654,000 - - 139,654,000
- 3,157,632,000 - - 3,157,632,000
- - 766,100,000 - - - 766,100,000
- 6,068,822,000 - - 6,068,822,000
- 1,850,000,000 - - 1,850,000,000
- 1,106,054,000 - - 1,106,054,000
- 1,099,449,400 - - 1,099,449,400
- - - - -
- - 31,450,000 - - - 31,450,000
- 378,160,000 - - 378,160,000
- 4,402,213,400 - - 4,402,213,400
PENDAPATAN
701 Penjualan 4,848,500,000 6,206,486,000 -
703 Retur dan Potongan Penjualan - 53,060,000 - 62,220,000 -
4,795,440,000 6,144,266,000 -
BEBAN -
801 Harga Pokok Penjualan 2,841,866,000 3,606,958,000 -
Laba Kotor Penjualan 1,953,574,000 2,537,308,000 -
-
Beban-Beban Operasional -
820 Beban Gaji dan Upah 955,630,000 1,234,172,000 -
821 Beban PPh Karyawan 105,424,000 129,432,000 -
822 Beban Depresiasi 128,844,000 156,538,000 -
823 Beban Sewa 7,500,000 23,476,000 -
824 Beban Supplies Kantor 17,230,000 23,250,000 -
825 Peralatan Kecil 5,976,000 12,220,000 -
826 Beban Iklan 22,626,000 57,740,000 -
827 Beban Asuransi 51,474,000 60,824,000 -
828 Beban Reparasi dan Pemeliharaan 35,738,000 39,120,000 1,500,000
829 Beban Pajak Bumi dan Bangunan 26,926,000 37,350,000 -
830 Beban Listrik dan Telepon 21,340,000 25,400,000 -
831 Fee Konsultan 23,750,000 26,200,000 -
832 Beban Lain-lain 914,000 7,190,000 -
833 Kerugian Piutang 19,850,000 45,580,000 -
834 Beban Angkut Penjualan 56,300,000 67,430,000 -
Jumlah Beban Operasi 1,479,522,000 1,945,922,000 1,500,000
Laba Bersih Operasi 474,052,000 591,386,000 - 1,500,000
LAPORAN
PENYESUAIAN PER AUDIT REKLASIFIKASI
KEUANGAN
KREDIT 12/31/2005 DEBET KREDIT 2005
- 6,206,486,000 - - 6,206,486,000
- - 62,220,000 - - 62,220,000
- 6,144,266,000 - - 6,144,266,000
-
- 3,606,958,000 - - 3,606,958,000
- 2,537,308,000 - - 2,537,308,000
-
-
- 1,234,172,000 - - 1,234,172,000
- 129,432,000 - - 129,432,000
- 156,538,000 - - 156,538,000
- 23,476,000 - - 23,476,000
- 23,250,000 - - 23,250,000
- 12,220,000 - - 12,220,000
- 57,740,000 - - 57,740,000
- 60,824,000 - - 60,824,000
- 40,620,000 - - 40,620,000
- 37,350,000 - - 37,350,000
- 25,400,000 - - 25,400,000
- 26,200,000 - - 26,200,000
- 7,190,000 - - 7,190,000
- 45,580,000 - - 45,580,000
- 67,430,000 - - 67,430,000
- 1,947,422,000 - - 1,947,422,000
- 589,886,000 - - 589,886,000
- - 61,292,000 - - - 61,292,000
- 64,438,000 - - 64,438,000
- 10,870,000 - - 10,870,000
- - 30,540,000 - - - 30,540,000
- - - - -
- - 16,524,000 - - - 16,524,000
- 573,362,000 - - 573,362,000
- 195,202,000 - - 195,202,000
- 378,160,000 - - 378,160,000
Nomor
Dibayar Kepada Keterangan Termin
Voucher
1 - 03 CV. Handy Perawatan Iklan di Harian Media Indonesia Net 30
JUMLAH
PERUSAHAAN ASURANSI NOMOR POLIS JENIS PERTANGGUNGAN
PERTANGGUNGAN
PT. Asuransi Pitra Lamsa 4628-41-8001 Ø Kebakaran dan Kecelakaan 5,000,000,000
C Gedung dan Isinya
3/31/2004 3/31/2005 - -
3/31/2005 3/31/2006 2,188,000 N 9,630,000 C ꭚ 7,948,000 √ 3,870,000
TB - 2 TB - 1
60,824,000
SALDO
12/31/2005
√
√
PT BINA CITRA PESONA Kode WP :D-3
Sewa Dibayar di Muka
12/31/2005
Saldo Sewa Dibayar di Muka, 31-12-2004 10,000,000 n
Voucher nomor 7 - 02 → Pembayaran Sesuai dengan
Perjanjian sewa Pada tanggal 1 Juli 2005 31,952,000 Ø ꭚ
41,952,000 √
TB - 2
TB - 1
3 - 16 4,080,000 ꭚ
5 - 20 7,570,000 ꭚ
9 - 15 6,390,000 ꭚ
11 - 15 7,760,000 ꭚ 25,800,000
38,050,000
Dikurang :
Saldo Akhir, 31-12-2005 14,800,000 #
TB - 1
TB - 2
2 - 21 2,960,000 ꭚ
4 - 04 8,520,000 ꭚ
8 - 24 7,240,000 ꭚ
9 - 14 1,800,000 ꭚ 20,520,000
30,020,000
Dikurang :
Saldo Akhir, 31-12-2005 17,800,000 #
TB - 1
TB - 2
1 - 03 1,940,000 ꭚ
4 - 20 9,400,000 ꭚ
9 - 13 40,800,000 ꭚ
11 - 13 5,600,000 ꭚ 57,740,000
57,740,000
Dikurang :
Saldo Akhir, 31-12-2005 - #
TB - 1
TB - 2