NERACA SALDO
31 DESEMBER 2018 DAN 2017
- (0)
KAP KRISANTI DAN REKAN
K&R
Registered Public Accountant
ASET
ASET LANCAR
Kas dan setara kas A
Kas
101-01 Kas kecil (cash on hand) 8,000,000 3,000,000
KEWAJIBAN LANCAR
Utang jangka panjang setelah dikurangi bagian yang jatuh tempo dalam waktu satu tahun
261-00 Utang sewa pembiayaan jangka panjang 20,480,000 103,134,000
Penjualan
400-01 Penjualan 30,737,251,350 42,712,087,000
Pajak
3,000,000
2,000,000
5,000,000
^
1 990,000 4,859,910
36,640,414
41,500,324
^
46,500,324
^
1,450,000,000
1,450,000,000
^
265,000,000
265,000,000
^
33,000,000
103,960,000
11,000,000
59,000,000
116,125,000
10,357,027,600
132,000,000
107,871,500
390,989,140
151,500,000
27,500,000
15,000,000
55,000,000
159,000,000
90,000,000
182,000,000
11,990,973,240
^
85,000,000
85,000,000
^
6 15,910,000 1,762,171,000
290,107,800
8,000,000 4 1,350,000 527,156,300
3 11,000,000 126,843,600
2,706,278,700
^
50,000,000
30,000,000
80,000,000
^
-
-
-
800,000 800,000
800,000
^
16,624,552,264
^
422,500,000
422,500,000
^
2,000,000,000
2,950,000,000
820,000,000
950,908,000
188,881,000
6,909,789,000
^
(282,500,000)
(146,000,000)
(520,349,000)
(87,810,800)
(1,036,659,800)
^
5,873,129,200
^
-
6,759,500
6,759,500
^
6,302,388,700
^
22,926,940,964
^
jumlah aset
200,000,000
200,000,000
^
205,559,100 ###
990,000 501,567,000
264,000,000
2 8,800,000 30,800,000
33,000,000
44,000,000
66,000,000
55,000,000
77,000,000
1,276,926,100
^
191,193,058
191,193,058
^
8,703,250
-
625,627,892
17,806,503
652,137,645
^
5 15,000,000 177,088,980
177,088,980
^
-
^
1,299,438,759
1,299,438,759
^
3,796,784,542
^
103,134,000
103,134,000
^
10,175,357,444
10,175,357,444
^
10,278,491,444
^
14,075,275,986
^
2,220,000,000
3,219,772,334
3,411,892,644
8,851,664,978
^
22,926,940,964 -
^
42,712,087,000
(125,253,000)
42,586,834,000
^
1,808,167,030
31,976,158,900
(139,481,900)
(2,726,538,700)
30,918,305,330
15,000,000 1,991,158,900
-
51,438,112
20,530,000
209,500,000
10,530,000
3,021,500
11,000,000 39,064,117
1,350,000
33,243,547,959
^
9,343,286,041
^
1,041,074,000
354,351,000
15,910,000 216,252,040
247,952,400
168,587,770
20,000,000
20,000,000
41,965,000
21,500,000
75,351,500
32,500,600
12,500,600
354,691,800
-
20,000,000
-
19,877,545
2,646,604,255
^
6,696,681,786
^
(2,500,000)
120,500,600
(9,696,765)
2,101,607,415
-
-
-
2,209,911,250
^
4,486,770,536
1,074,877,892
3,411,892,644
^
Indeks
A2.1
Periode
31-Dec-18
KAP KRISANTI DAN REKAN
Registered Public Accountant
1 202-00-02 PT Berkat
102-01 Bank
(JP atas lebih catat atas pembayaran kepada PT Berkat)
8,000,000 √
800,000 √
8,800,000 √
11,000,000
11,000,000 √
√
1,350,000 √
1,350,000 √
15,000,000 √
15,000,000 √
15,910,000 √
15,910,000 √
53,050,000 53,050,000
^ ^
WP Per Klien
Keterangan
Ref 12/31/2018
Persediaan barang jadi F1 Rp 1,778,081,000
Persediaan barang jadi dalam proses F2 Rp 290,107,800
Persediaan bahan baku F3 Rp 520,506,300
Persediaan bahan penolong F4 Rp 137,843,600
Rp 2,726,538,700
^
Indeks
F
Periode
31-Dec-18
KAP KRISANTI DAN REKAN
K&R
Registered Public Accountant
Per Klien
Keterangan
WP Ref 12/31/2018
Batch production
no. 377 Rp 127,791,900
no. 378 Rp 162,315,900
Rp 290,107,800
^
Rp 15,000,000 Rp 142,791,900
Rp 162,315,900
Rp 15,000,000 Rp - Rp 305,107,800
^ ^ ^
Indeks
F2
Periode
31-Dec-18
KAP KRISANTI DAN REKAN
K&R
Registered Public Accountant
Per Klien
Keterangan
WP Ref 12/31/2018
Monomer Rp 77,250,000
Polyvinyl Rp 24,750,000
Lainnya:
Okstan Rp 371,370,000
DOP Rp 9,520,000
PS Rp 37,600,000
EPO Rp 16,300
Rp 520,506,300
^
Indeks
F3
Periode
31-Dec-2018
KAP KRISANTI DAN REKAN
K&R
Registered Public Accountant
Per Klien
Keterangan
WP Ref 12/31/2018
Drum Warna Rp 45,000,000.00
Drum Polos Rp 24,000,000.00
Carton Box Rp 68,838,000.00
Lem Rp 5,600.00
Rp 137,843,600.00
^
Indeks
M1
Periode
31-Dec-18
KAP KRISANTI DAN REKAN
K&R
Registered Public Accountant
Bahan Penolong:
Drum Warna Kaleng 90,000 90,000
Drum Polos Kaleng 80,000 80,000
Carton box Kaleng 52,580 62,580
Lem Kaleng 1 1
Persediaan Akhir:
Rucofin SP 500 kg 37,500 39,500
Rucofin SP800 kg 36,500 36,500
Rucofin SP 1000* kg 27,854 28,854
Rucofin SP 1500 kg 6,904.7 6,904.7
* Revisi angka
-
90 Dicuri
-
-
(500) Belum dicatat
-
-
-
10,000 Terendam banjir
-
2,000 Konsinyasi
-
1,000 Belum dicatat
-
KAP KRISANTI DAN REKAN
K&R
Registered Public Accountant
Catatan Pemeriksaan:
Perhitungan
No PO Pemasok Kuantitas Harga/Unit Jumlah
1 00279 Pt Delta 1,250 Rp 2,800 3,500,000
2 00280 PT Eang 1,840 Rp 16,300 29,992,000
3 00281 PT Fitra 14,286 Rp 2,800 40,000,800
4 00282 PT Gaya 17,857 Rp 2,800 49,999,600
5 00283 PT Hero 3,681 Rp 16,300 60,000,300
6 00284 PT Indah 25,000 Rp 2,800 70,000,000
Rp 1,269,116,000
CB
CD Rp 990,000.00 Rp 501,567,000.00
CB
CD -Rp 8,800,000.00 Rp 30,800,000.00
CD Rp 2,000,000.00
CB
CB
CB
CB
Persentase (%)
Tahun Lalu
119%
119%
-0.5%
119%
119%
119%
Indeks
MM1.2
Periode
31-Dec-2018
KAP KRISANTI DAN REKAN
K&R
Registered Public Accountant
Per Klien
Keterangan
WP Ref 12/31/2018
Persediaan bahan baku awal Rp 338,871,495
Pembelian Rp 31,976,158,900
Retur dan potongan pembelian -Rp 139,481,900
Persediaan bahan baku akhir -Rp 658,349,900
Rp 31,517,198,595
^
Tenaga kerja langsung Rp 1,976,158,900
Beban Produksi tak langsung:
Bensin Rp 51,438,112
Beban listrik,air dan telepon Rp 20,530,000
Beban Penyusutan Rp 209,500,000
Beban Perbaikan dan pemeliharaan Rp 10,530,000
Beban asuransi Rp 3,021,500
Beban Lain-lain Rp 26,714,117
Rp 321,733,729
^
Total Biaya Manufaktur Rp 33,815,091,224
Rp 15,000,000 Rp 1,991,158,900
Rp 51,438,112
Rp 20,530,000
Rp 209,500,000
Rp 10,530,000
Rp 3,021,500
Rp 12,350,000 Rp 39,064,117
Rp 334,083,729
Rp 33,838,091,224
Rp 334,980,300.00
Rp 15,000,000 -Rp 275,107,800.00
Rp 33,897,963,724
Rp 1,134,315,235
Rp 15,910,000 -Rp 1,793,991,000
Indeks
PL2
Periode
31-Dec-2018
KAP KRISANTI DAN REKAN
K&R
Registered Public Accountant