Tugas Akun Biaya
Tugas Akun Biaya
12/21/2015
12/28/2015
2/15/2016
1/29/2016
JUMLAH
Rp 84,400,000
JUMLAH
400
600
200
Rp 33,000,000
JUMLAH
30%
Rp 25,700,000
PT. Kilau Mutiara
(Pertemuan Keempat)
1/5/2016
1/8/2016
2/15/2016
1/29/2016
JUMLAH
632,056,000
227,500
632,283,500
Rp 632,283,500
JUMLAH
6,200,000
260 20,000 5,200,000
400 15,000 6,000,000
600 10,000 6,000,000
120 #REF! #VALUE!
Rp 25,725,000 #VALUE!
JUMLAH
40% 67,000,000 26,800,000
Rp 26,800,000
632,283,500
#VALUE!
26,800,000
#VALUE!
#VALUE!
PT. Kilau Mutiara
(Pertemuan Kelima)
Bahan Baku
Overhead Pabrik:
Tenaga Kerja tidak langsung
Penyusutan
Asuransi
Servis Peralatan Produksi
Jasa Petugas Kebersihan
Listrik
Air
Total Biaya Manufaktur
Ditambahkan: Persediaan barang dalam proses, 1 Januari
Rp 632,511,000 632,056,455
Rp 64,600,000 64.000.000
Rp 27,400,000 -
Rp 2,115,000 -
Rp 2,750,000 -
Rp 1,535,000 -
Rp 10,000,000 -
Rp 16,000,000 -
Rp 7,200,000 -
Rp 67,000,000 -
Rp 764,111,000 696,056,455
Rp 181,000,000 181.000.000
Rp 945,111,000 877,056,455
Rp 143,100,000 143.100.000
Rp 802,011,000
733,956,455
Rp 455,000,000 455.000.000
Rp 1,257,011,000
1,188,956,455
Rp 802,011,000 802.011.000
Rp 455,000,000 386,945,455
PT. Kilau Mutiara
Rp 23,500,000 #VALUE!
Rp 31,485,000
Rp 54,985,000
Rp 230,015,000 23,500,000
31,485,000
54,985,000
#VALUE!
PT. Kilau Mutiara
ASET TETAP:
Tanah
Bangunan Rp 300,000,000
Peralatan Produksi Rp 150,000,000
Peralatan Kantor Rp 74,200,000
Rp 524,200,000
Dikurangi akumulasi penyusutan Rp 332,800,000
Liabilitas
LIABILITAS LANCAR
Utang Usaha Rp 1,724,000,000
Beban listrik yang masih harus dibayar Rp 20,000,000
Beban air yang masih harus dibayar Rp 9,000,000
Total Kewajiban Lancar
823.000.000
496.500.000
31.500.000
21.700.000
11.494.000
8.295.000
143.100.000
802.011.000
Rp 2,337,600,000 -
Rp 3,456,565,000
Rp 300,000,000 300,000,000
300,000,000
150,000,000
74,200,000
524,200,000
(332,800,000)
Rp 191,400,000 191,400,000
Rp 491,400,000
Rp 3,947,965,000
(1,724,000,000)
(20,000,000)
(9,000,000)
Rp 1,753,000,000 (1,753,000,000)
Rp 1,400,000,000 (1,400,000,000)
(564,950,000)
#VALUE!
Rp 794,965,000 #VALUE!
Rp 2,194,965,000
Rp 3,947,965,000
#REF!
#REF!
(1,753,000,000)
#VALUE!
#VALUE!
#REF!