Prak. Audit, Nanda Eka
Prak. Audit, Nanda Eka
Aset Lancar
Kas & Setara Kas C Rp 67,695,350 Rp 47,490,324
Investasi jangka pendek D Rp 1,200,000,000 Rp 1,715,000,000
Piutang Usaha E Rp 8,497,922,298 Rp 11,990,973,240
Piutang lain-lain E1 Rp 65,000,000 Rp 85,000,000
Persediaan F Rp 1,808,167,030 Rp 2,726,538,700
Biaya dibayar dimuka G Rp 40,000,000 Rp 80,000,000
Aset Tetap
Harga Perolehan J Rp 4,403,670,000 Rp 6,909,789,000
Akumulasi Penyusutan J Rp 472,468,000 Rp 1,036,659,800
Nilai Buku Rp 3,931,202,000 Rp 5,873,129,200
^ ^
Aset Lainnya L Rp 386,573,000 Rp 6,759,500
Skedul
Kertas Kerja Neraca
PARE Per audit
Dr Cr 12/31/2018 Nama : Nanda Eka Sukma
Npm : 1804021030
Skedul
Kertas Kerja NERACA
Per klien PARE Per audit
12/31/2018 Dr Cr 12/31/2018
Rp 200,000,000 Rp -
Rp 1,269,116,100 Rp 200,912,600 Rp 200,912,600
Rp 191,193,058 Rp 162,007,258 Rp 162,007,258
Rp 652,137,645 Rp 518,383,898 Rp 518,383,898
Rp 162,088,980 Rp 156,301,490 Rp 156,301,490
Rp - Rp -
Rp 1,299,438,759 Rp 466,134,596 Rp 466,134,596
─ -Rp 30,720,000 -Rp 30,720,000
Rp 3,773,974,542 Rp 1,503,739,842 Rp 1,473,019,842
^
Rp 2,220,000,000 Rp -
Rp 6,674,924,978 Rp 3,455,152,644 Rp 3,455,152,644
Rp 8,894,924,978 Rp 3,455,152,644 Rp 3,455,152,644
^
Rp 22,947,390,964 -Rp 30,720,000 Rp 6,981,551,286 Rp 6,950,831,286
Dibuat Oleh: Olivia Diperiksa Oleh: Diah KuIndeks A2.2
<
<
<
<
<
<
<
<
<
<
WP
Keterangan Ref
PENJUALAN PL1
LABA BRUTO
LABA USAHA
Skedul
Kertas Kerja Laba Rugi
Per Audit Per klien PARE
12/31/2017 12/31/2018 Dr Cr
Rp 30,621,597,850 Rp 42,586,834,000 Rp 11,965,236,150
Rp 8,332,666,491 <
Rp 3,632,569,659 <
Rp 771,742,215 <
Rp 2,860,827,444 <
Rp 2,500,000 <
Rp 15,200,000 <
-Rp 1,042,265 <
Rp 215,207,415 <
Rp 231,865,150 <
Rp 637,541,120 <
-Rp 869,406,270 <
Indeks A3.1
Periode
12/31/2018
WP Per Audit Per klien
Keterangan Ref 12/31/2017 12/31/2018
Saldo Awal Tahun Rp 1,761,040,864 Rp 3,219,772,334
Total aset
Klient
PT SUGUS
Skedul
Saldo Laba
PARE Per audit
Dr Cr 12/31/2018
Rp 1,458,731,470 Rp 1,458,731,470 <
Aset Lancar
Kas & Setara Kas C Rp 67,695,350 Rp 47,490,324
Investasi jangka pendek D Rp 1,200,000,000 Rp 1,715,000,000
Piutang Usaha E Rp 8,497,922,298 Rp 11,990,973,240
Piutang lain-lain E1 Rp 65,000,000 Rp 85,000,000
Persediaan F Rp 1,808,167,030 Rp 2,726,538,700
Biaya dibayar dimuka G Rp 40,000,000 Rp 80,000,000
Aset Tetap
Harga Perolehan J Rp 4,403,670,000 Rp 6,909,789,000
Akumulasi Penyusutan J Rp 472,468,000 Rp 1,036,659,800
Nilai Buku Rp 3,931,202,000 Rp 5,873,129,200
˄ ^
Aset Lainnya L Rp 386,573,000 Rp 6,759,500
Skedul
Prosedur Penelaahan Analitis Neraca
Naik (Turun)
Rp %
Rp 422,500,000 <
PT SUGUS
Skedul
Prosedur Penelaahan Analitis Laba Rugi
Per klien Naik (Turun)
12/31/2018 Rp %
PT SUGUS
Skedul
Prosedur Penelaahan Analitis Laba Rugi
Per klien Naik (Turun)
12/31/2018 Rp %
Rp 42,586,834,000 11,965,236,150 39.1% <