KKP PT Sugus 2023 Share-1
KKP PT Sugus 2023 Share-1
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 1
3
400-02 Retur penjualan (115,653,500) (125,253,000)
Pajak
3,000,000
2,000,000
5,000,000
^
5,849,910
36,640,414
42,490,324
^
47,490,324
^
1,450,000,000
1,450,000,000
^
265,000,000
265,000,000
^
1 11,000,000 22,000,000
103,960,000
5 11,000,000 -
4 15,000,000 44,000,000
116,125,000
10,357,027,600
132,000,000
3 22,000,000 85,871,500
198,000,000 588,989,140
151,500,000
27,500,000
6 15,000,000 -
15,000,000 70,000,000
159,000,000
210,000,000 300,000,000
418,000,000 600,000,000
12,757,973,240
^
85,000,000
85,000,000
^
1,778,081,000
290,107,800
520,506,300
137,843,600
2,726,538,700
^
50,000,000
30,000,000
80,000,000
^
-
-
-
-
-
^
17,412,002,264
^
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
^
23,714,390,964
^
200,000,000
200,000,000
^
205,559,100
502,557,000
264,000,000
22,000,000
33,000,000
44,000,000
66,000,000
55,000,000
77,000,000
1,269,116,100
^
191,193,058
191,193,058
^
8,703,250
-
625,627,892
1,000,000 2 18,000,000 32,806,503
2,000,000
-
667,137,645
^
162,088,980
162,088,980
^
-
^
1,299,438,759
1,299,438,759
^
3,788,974,542
^
103,134,000
103,134,000
^
10,175,357,444
10,175,357,444
^
10,278,491,444
^
14,067,465,986
^
2,220,000,000
3,219,772,334
4,207,152,644
9,646,924,978
^
23,714,390,964
^
42,736,834,000
^
1,808,167,030
31,976,158,900
(139,481,900)
(2,726,538,700)
30,918,305,330
1,976,158,900
-
51,438,112
20,530,000
209,500,000
10,530,000
3,021,500
26,714,117
1,041,074,000
354,351,000
200,342,040
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
11,000,000 26,000,000
15,000,000
20,000,000
-
19,877,545
2,656,694,255
^
6,863,941,786
^
(2,500,000)
7 210,000,000 (507,499,400)
8 418,000,000
(9,696,765)
2,101,607,415
-
-
-
1,581,911,250
^
5,282,030,536
1,074,877,892
4,207,152,644
^
Indeks
A2.1
Periode
31-Dec-18
KAP KRISANTI DAN REKAN
Registered Public Accountant
1 400-01 Penjualan
205-04 PPN Keluaran
104-01-01 PT Krakatau
(Jurnal Penyesuaian atas lebih catat dari penjualan ke PT Krakatau)
3 400-01 Penjualan
205-04 PPN Keluaran
104-01-08 PT Sejahtera
(Jurnal pembatalan pengiriman barang pada PT Sejahtera)
198,000,000 √
180,000,000 √
18,000,000 √
20,000,000 √
2,000,000 √
22,000,000 √
15,000,000 √
15,000,000 √
11,000,000 √
11,000,000 √
15,000,000 √
15,000,000 √
210,000,000 √
210,000,000 √
418,000,000 √
418,000,000 √
900,000,000 900,000,000
^ ^
11,990,973,240
85,000,000
12,075,973,240
^
Indeks
E-1
Periode
31-Dec-18
KAP KRISANTI DAN REKAN
K&R
Registered Public Accountant
- 1 11,000,000 22,000,000
- - - 103,960,000
- 5 11,000,000 -
- 4 15,000,000 44,000,000
- - -
- - - 116,125,000
- - - 10,357,027,600
- - - 132,000,000
- 3 22,000,000 85,871,500
198,000,000 - - 588,989,140
- - - 151,500,000
- - - 27,500,000
- 6 15,000,000 -
15,000,000 - - 70,000,000
- - - 159,000,000
210,000,000 - - 300,000,000
418,000,000 - - 600,000,000
74,000,000 12,757,973,240
^
Indeks
E-1
Periode
31-Dec-18
KAP KRISANTI DAN REKAN
K&R
Registered Public Accountant
*Subsequent received
Hasil konfrmasi Perbedaan Penerimaan setelah tanggal
No Nama Pelanggan Jumlah per klien
I II I II LPK s.d 23 Februari 2019
Note :
NR : No replied
CB : Confirmation balance
CD : Confirmartion difference
10 PT Usaha Lancar
PT Usaha Lancar
Dicatat awal
Piutang usaha 22,000,000
Penjualan 20,000,000
PPN Keluaran 2,000,000
Seharusnya
Piutang usaha 220,000,000
Penjualan 200,000,000
PPN Keluaran 20,000,000
12 PT Zeira 400,000 Sudah sesuai namun ada selisih karena ada giro yang belum di setorkan sebesar 400.000
13 PT Orientasi
Beban piutang tak tertagih 11,000,000
Piutang usaha 11,000,000
(Jurnal penyesuaian atas penghapusan piutang PT Orientasi karena colaps)
14 PT Tempo
Beban piutang tak tertagih / Piutang lain-lain 15,000,000
Piutang usaha 15,000,000
(Jurnal penyesuaian atas penghapusan piutang PT Tempo karena dana pelunasan digunakan oleh salesman)
90,000,000
182,000,000
KAP KRISANTI DAN REKAN
K&R
Registered Public Accountant
42,736,834,000
^
Indeks
PL1
Periode
31-Dec-18
KAP KRISANTI DAN REKAN
K&R
Registered Public Accountant
Rp 158,600,000 26/12/18
Rp 90,000,000 28/12/18 buku 1 hal 57-58
Rp 11,000,000 28/12/18 cek di daftar piutang itu hanya sampai thn 2018
Rp 182,000,000 28/12/18
Rp 22,000,000 28/12/18
Rp 100,000,000
Rp 200,000,000
Rp 50,000,000
Rp 75,000,000
Rp 35,000,000
Indeks
PL1.1
Periode
31-Dec-18
KAP KRISANTI DAN REKAN
K&R
Registered Public Accountant
Perhitungan
Qyt
1 26/12/18 229 PT Zeira 8,600
2 28/12/18 230 Forbox Inc. 5,000
3 28/12/18 231 PT Krakatau 5,000
4 28/12/18 232 Royal Inc. 10,000
5 28/12/18 233 PT Sejahtera 1,000
Indeks
TOC.1
Periode
31-Dec-18
buku 1 hal 71 faktur penjualan
dianggap ada
2018 aja
buku 1 hal 65