Professional Documents
Culture Documents
Pt. Alibaba, Tbk. Statement of Financial Position For The Year Ended Dec 31, 2020
Pt. Alibaba, Tbk. Statement of Financial Position For The Year Ended Dec 31, 2020
Pt. Alibaba, Tbk. Statement of Financial Position For The Year Ended Dec 31, 2020
WP REF
ASET 2014
Short Term Asset
Cash and cash on hand A1 Rp1,996,725,779.91
Account Receivables A2 Rp152,930,000.00
Other receiveable A3 0
Prepaid Insurance A4 Rp16,920,000.00
Merchandise Inventory A5 Rp1,697,650.00
Note Receivables A6 Rp13,000,000.00
Supplies A7 Rp8,203,800.00
TOTAL CURRENT ASSET Rp2,189,477,229.91
LIABILITY
Short Term Debt
Account Payable L1 Rp2,803,830,000.00
Salaries Payable L2 Rp42,350,000.00
Wages Payable L3 Rp566,666.67
Income Tax Payable L4 -
Total Current Liability Rp2,846,746,666.67
EQUITY
Share Capital P/S-par Rp 60.000, issued 17. E1 Rp1,920,000,000.00
Share Capital O/S-par Rp 30.000, issued 47.
authorized 100.000 , outstanding 46.000 E2 Rp2,291,500,000.00
Share Premium- P/S E3 Rp327,500,000.00
Share Premium- O/S E4 Rp853,653,339.21
Treasury Share E5 -Rp168,360,000.00
Share Premium - T/S E6 Rp118,360,000.00
Share Premium - Conversion Equity E7 -Rp199,635.50
Accumulated Other Comprehensive Income E8 Rp8,113,055,555.56
Retained Earning E9 Rp4,373,200,843.84
TOTAL EQUITY Rp17,828,710,103.11
TOTAL LIABILITIES & EQUITY Rp24,108,983,350.46
ality dan Spesific Materiality
Rp261,795,325.50
Materiality (%)
k.
Position
31, 2020
kemungkinan salah saji ,
paling tinggi 20%
Spesific Materiality (%) Spesific Materiality (Rp)
2.00% Rp5,235,906.51
15.00% Rp39,269,298.83
1% Rp2,617,953.26
1.00% Rp2,617,953.26
15.00% Rp39,269,298.83
2.00% Rp5,235,906.51
3.00% Rp7,853,859.77
2.00% Rp5,235,906.51
2.00% Rp5,235,906.51
2.00% Rp5,235,906.51
2.00% Rp5,235,906.51
2.00% Rp5,235,906.51
2.00% Rp5,235,906.51
2.00% Rp5,235,906.51
1.00% Rp2,617,953.26
13.00% Rp34,033,392.32
4.00% Rp10,471,813.02
3.00% Rp7,853,859.77
2.00% Rp5,235,906.51
4.00% Rp10,471,813.02
3.00% Rp7,853,859.77
1.00% Rp2,617,953.26
2.00% Rp5,235,906.51
2.00% Rp5,235,906.51
2.00% Rp5,235,906.51
1.00% Rp2,617,953.26
1.00% Rp2,617,953.26
1.00% Rp2,617,953.26
1.00% Rp2,617,953.26
1.00% Rp2,617,953.26
1.00% Rp2,617,953.26
4.00% Rp10,471,813.02
100.00% Rp261,795,325.50
REF PAJE (2 akun yg berasal dari L/K berbeda) Debit Kredit
JANUARI
PAJE 1 1 Jan misal : kelebihan bayar gaji karyawan. Harusnya gajinya 4jt tapi perusahaan catetnya 6jt
JU Salary expense 6jt
Cash 6jt
PAJE 2 1 Jan
FEBRUARI
PAJE 3 1 Feb
PAJE 4 10 Feb
dst.
dst.
REF PRJE (2 akun yang berasal dari L/K yg sama) Debit
JANUARI
PRJE 1 1-Jan misal : pelunasan piutang sebesar Rp 2 jt tapi belum dicatat oleh perusahaan
PRJE Cash Rp2,000,000
AR
PRJE 2
FEBRUARI
PRJE 3
PRJE 4
dst.
dst.
dst.
Kredit
at oleh perusahaan
Rp2,000,000
dst.
Prepared by:
Nama PT yg diaudit
Rp1,996,725,779.91 4,000,000
JOURNAL
1 Jan PAJE 1 Cash Rp2,000,000
Salary expense
1 Jan PRJE 1 Cash Rp2,000,000
AR
Prosedur Audit :
1
2
3
4 dst
Specific Materiality = 2%
Salah Saji = 0,2%
Kesimpulan : lihat pilihan di bawah ini !
salah saji < spesific materiality maka akun cash sudah disajikan sesuai standar tapi masih ada salah saji
salah saji > spesific materiality maka akun cash memiliki salah saji material
salah saji = 0 % maka akun cash telah disajikan sesuai standar dan tidak ada salah saji
Prepared Date : Index :
Untuk penulisan indeks :
Kapan prepare? (lebih dulu daripada waktu
review) contoh : 12 Jan 14 A= ASSET
Rp1,998,725,779.91 -
Rp2,000,725,779.91
- Rp2,000,725,779.91 Rp4,000,000.00
to
WBS/ WPL pilih salah satu masuk ke dalam WBS/WPL
untuk akun aset, liabilitas ekuitas masuk ke dalam WBS (Working Balance Sheet)
untuk akun pendapatan dan beban masuk ke dalam WPL(Working Profit and Loss)
Rp2,000,000
Rp2,000,000
ease (Decrease)
%
0.20%
Balance Sheet)
Profit and Loss)
PT ALIBABA
Matter :
ASSET
PERIOD:
AS OF DECEMBER 31, 2020
WP Per Book
DESCRIPTION
Reff December 31, 2014
Cash and cash on hand A1 Rp1,996,725,779.91
Account Receivables A2 Rp152,930,000.00
Other receivable A3
Prepaid Insurance A4
Merchandise Inventory A5
Note Receivables A6
Supplies A7
Equity Investment, par Rp 3.000 A8
Land A9
Building-net A10
Warehouse-net A11
Equipment A12
Vehicle A13
Furniture A14
Patent A15
Rp2,149,655,779.91
Prepared by: Prepared Date :
Adjustment Audited
Debit Credit December 31, 2014 Dec 31, 2013
Rp4,000,000.00 Rp2,000,725,779.91
Rp2,000,000.00 Rp150,930,000.00
to
WBS
Index :
A
Increase (Decrease)
Rp %
Rp4,000,000.00 0.20%
-Rp2,000,000.00 -1.31%
Rp2,000,000.00 -1.11%
PT MAKJALAH
WBS
Per 31 DEC 2013
PIUTANG LAIN-LAIN A3
PERSEDIAAN A4
UANG MUKA A6
UANG JAMINAN I
KEWAJIBAN LANCAR
HUTANG BANK AA
HUTANG USAHA BB
HUTANG LAIN-LAIN CC
HUTANG PAJAK EE
EKUITAS
MODAL SAHAM SE
SALDO LABA
TOTAL EKUITAS -
(1,996,725,800)
PAJE/PRJE AUDITED AUDITED Increase (Decrease)
CREDIT 31-Dec-14 31-Dec-13 Rp %
- -
2,000,725,800 -
- -
-
-
- -
- -
- -
- -
(2,000,725,800) 0
PT MAKJALAH
WORKING PROFIT & LOSS
PER 31 DEC 2013
BEBAN USAHA
PENJUALAN
BEBAN BUNGA
SUMBANGAN YDSM
BEBAN PAJAK
PENDAPATASN SEWA
LAIN-LAIN
- -
- -
- -
- -
- -
-
- -