Professional Documents
Culture Documents
LKPD Cilacap 2011
LKPD Cilacap 2011
Realisasi 2011
PENDAPATAN DAERAH
Pendapatan Asli Daerah
175,758,884,000.00
172,327,030,144.82
55,162,183,000.00
59,511,381,606.00
38,701,987,000.00
41,413,306,478.00
6,244,314,000.00
6,079,991,610.00
75,650,400,000.00
65,322,350,450.82
1,056,585,772,000.00
1,067,910,580,231.00
77,017,800,000.00
88,840,512,231.00
877,475,472,000.00
876,994,368,000.00
102,092,500,000.00
102,075,700,000.00
377,761,582,000.00
398,996,832,135.00
2,900,000,000.00
2,900,000,000.00
50,681,066,000.00
71,750,128,185.00
283,364,180,000.00
283,364,180,240.00
40,816,336,000.00
40,982,523,710.00
1,610,106,238,000.00
1,639,234,442,510.82
1,083,486,558,000.00
1,018,834,417,789.00
914,674,915,000.00
854,485,143,748.00
Pendapatan Hibah
Dana Darurat
Bagi Hasil Pajak dari Provinsi dan
Pemerintah
Daerah Lainnya
Dana Penyesuaian dan Otonomi Khusus
Bantuan keuangan dari Provinsi atau
pemerintah
daerah lainnya
JUMLAH PENDAPATAN DAERAH
BELANJA DAERAH
BELANJA TIDAK LANGSUNG
Belanja Pegawai
Belanja Bunga
53,000,000.00
38,728,784.00
Belanja Hibah
68,321,273,000.00
66,169,557,868.00
27,927,510,000.00
27,379,187,389.00
437,193,000.00
437,193,000.00
68,084,605,000.00
67,636,545,000.00
3,988,062,000.00
2,688,062,000.00
BELANJA LANGSUNG
667,716,026,000.00
531,443,101,964.00
Belanja Pegawai
106,673,183,000.00
87,768,978,010.00
256,251,474,750.00
240,109,567,080.00
Belanja Modal
304,791,368,250.00
203,564,556,874.00
1,751,202,584,000.00
1,550,277,519,753.00
SURPLUS/(DEFISIT)
(141,096,346,000.00)
88,956,922,757.82
PEMBIAYAAN DAERAH
Penerimaan Pembiayaan Daerah
214,524,937,000.00
214,577,416,261.77
211,330,937,000.00
211,343,416,261.77
40,000,000.00
3,194,000,000.00
3,194,000,000.00
19,815,980,000.00
19,815,979,506.00
13,000,000,000.00
13,000,000,000.00
6,729,336,000.00
6,729,335,912.00
86,644,000.00
86,643,594.00
194,708,957,000.00
194,761,436,755.77
53,612,611,000.00
283,718,359,513.59
Sebelumnya
Daerah
Penerimaan Kembali Penerimaan
Pinjaman
Penerimaan Piutang Daerah
PEMBIAYAAN NETO
Sisa Lebih Pembiayaan Anggaran
(SILPA)
(Rp)
5=4-3
(3,431,853,855.18)
98.05
4,349,198,606.00
107.88
2,711,319,478.00
107.01
(164,322,390.00)
97.37
(10,328,049,549.18)
86.35
11,324,808,231.00
101.07
11,822,712,231.00
115.35
(481,104,000.00)
99.95
(16,800,000.00)
99.98
21,235,250,135.00
105.62
100.00
21,069,062,185.00
141.57
240.00
100.00
166,187,710.00
100.41
29,128,204,510.82
101.81
(64,652,140,211.00)
94.03
(60,189,771,252.00)
93.42
(14,271,216.00)
73.07
(2,151,715,132.00)
96.85
(548,322,611.00)
98.04
100.00
(448,060,000.00)
99.34
(1,300,000,000.00)
67.40
(136,272,924,036.00)
79.59
(18,904,204,990.00)
82.28
(16,141,907,670.00)
93.70
(101,226,811,376.00)
66.79
(200,925,064,247.00)
88.53
230,053,268,757.82
(63.05)
52,479,261.77
100.02
12,479,261.77
100.01
40,000,000.00
100.00
(494.00)
100.00
100.00
(88.00)
100.00
(406.00)
100.00
52,479,755.77
100.03
230,105,748,513.59
529.20
No
Akun
Uraian
41
Realisasi
Rasio
2011
1
4
Jumlah Anggaran
175,758,884,000.00
172,327,030,144.82
98.05
PENDAPATAN
DAERAH
PENDAPATAN ASLI
DAERAH
411
Pendapatan Pajak
Daerah
55,162,183,000.00
59,511,381,606.00
107.88
412
Pendapatan Retribusi
Daerah
38,701,987,000.00
41,413,306,478.00
107.01
413
Bagian Laba
Perusda/Hasil
Kekayaan Daerah
6,244,314,000.00
6,079,991,610.00
97.37
75,650,400,000.00
65,322,350,450.82
86.35
PENDAPATAN
TRANSFER
1,431,447,354,000.00
1,464,007,412,366.00
102.27
Transfer Pemerintah
Pusat - Dana
1,056,585,772,000.00
1,067,910,580,231.00
101.07
76,270,996,000.00
87,290,190,977.00
114.45
746,804,000.00
1,550,321,254.00
207.59
Yang Dipisahkan
414
42
421
Lain-Lain
Pendapatan Asli
Daerah Yang Sah
Perimbangan
42101
42102
42103
877,475,472,000.00
876,994,368,000.00
99.95
42104
102,092,500,000.00
102,075,700,000.00
99.98
422
Transfer Pemerintah
Pusat - Lainnya
283,364,180,000.00
283,364,180,240.00
100
42201
Dana Otonomi
Khusus/Penyesuaian
42202
Transfer Lainnya
283,364,180,000.00
283,364,180,240.00
100
Transfer Pemerintah
Propinsi
91,497,402,000.00
112,732,651,895.00
123.21
42301
Pendapatan Bagi
Hasil Pajak
50,681,066,000.00
71,750,128,185.00
141.57
42302
Pendapatan Bagi
Hasil Bukan Pajak
40,816,336,000.00
40,982,523,710.00
100.41
42303
Bantuan Lainnya
2,900,000,000.00
2,900,000,000.00
100
423
43
LAIN-LAIN
PENDAPATAN YANG
SYAH
Pendapatan
Hibah/Kontijensi/Pen
yeimbang -
431
2,900,000,000.00
2,900,000,000.00
100
Pusat
432
Pendapatan Dana
Darurat
433
Pendapatan Lainnya
1,610,106,238,000.00
JUMLAH PENDAPATAN DAERAH
1,639,234,442,510.82
101.81
BELANJA DAERAH
51
BELANJA OPERASI
1,373,901,355,750.00
1,275,951,162,879.00
92.87
511
Belanja Pegawai
1,021,348,098,000.00
942,254,121,758.00
92.26
512
Belanja Barang
256,251,474,750.00
240,109,567,080.00
93.7
513
Bunga
53,000,000.00
38,728,784.00
73.07
514
Subsidi
515
Hibah
68,321,273,000.00
66,169,557,868.00
96.85
516
Bantuan Sosial
27,927,510,000.00
27,379,187,389.00
98.04
304,791,368,250.00
203,564,556,874.00
66.79
2,508,839,000.00
2,469,506,568.00
98.43
52
53
531
532
BELANJA MODAL
521
Belanja Tanah
522
Belanja Peralatan
Dan Mesin
79,243,419,800.00
52,279,581,899.00
65.97
523
96,098,754,350.00
61,018,382,014.00
63.5
524
90,856,064,100.00
85,823,280,218.00
94.46
525
36,084,291,000.00
1,973,806,175.00
5.47
526
3,988,062,000.00
2,688,062,000.00
67.4
3,988,062,000.00
2,688,062,000.00
67.4
1,682,680,786,000.00
1,482,203,781,753.00
88.09
BELANJA
TRANSFER
68,521,798,000.00
68,073,738,000.00
99.35
BAGI HASIL
KE DESA
437,193,000.00
437,193,000.00
100
Belanja Bagi
Hasil Pajak
437,193,000.00
437,193,000.00
100
68,084,605,000.00
67,636,545,000.00
99.34
BELANJA
TIDAK
TERDUGA
Belanja
Penangangan
Bencana
Belanja
Pelaksanaan
Kewenangan
JUMLAH
BELANJA
DAERAH
54
541
542
543
Bagi Hasil
Retribusi
Bagi Hasil
Pendapatan
Lainnya
BANTUAN
KEUANGAN
KE DESA
544
54401
54402
54403
54404
Belanja
Bantuan
Keuangan
Kepada
Kabupaten
Provinsi / /
Kota Dan
Pemerintahan
Desa
Bantuan Dana
Pembangunan
Bantuan Dana
Penyelenggara
Bantuan
an Pemdes
Tunjangan
Penghasilan
Bantuan
Aparat Pemdes
Tunjangan
Kesejahteraan
Aparat
Pemdes
68,084,605,000.00
67,636,545,000.00
99.34
14,500,000.00
68,070,105,000.00
67,636,545,000.00
99.36
54405
Bantuan
Lainnya
54406
Belanja
Bantuan Pilkada
54407
Belanja
JUMLAH
BELANJA
DAERAH &
BELANJA
Bantuan Pilkades
1,751,202,584,000.00
1,550,277,519,753.00
88.53
(141,096,346,000.00)
88,956,922,757.82
-63.05
214,524,937,000.00
214,577,416,261.77
100.02
211,330,937,000.00
211,343,416,261.77
100.01
40,000,000.00
3,194,000,000.00
3,194,000,000.00
100
19,815,980,000.00
19,815,979,506.00
100
13,000,000,000.00
13,000,000,000.00
100
6,729,336,000.00
6,729,335,912.00
100
86,644,000.00
86,643,594.00
100
TRANSFER
SURPLUS/(DEFISIT)
PEMBIAYAAN
61
PENERIMAAN
PEMBIAYAAN
611
612
613
614
615
616
62
621
622
623
624
Penggunaan
SiLPA
Pencairan Dana
Cadangan
Hasil Penjualan
Kekayaan
Daerah Yang
Dipisahkan
Penerimaan
Pinjaman
Penerimaan
Daerah
Kembali
Pinjaman
Daerah
Penerimaan
Piutang Daerah
PENGELUARA
N
PEMBIAYAAN
Pembentukan
Dana
Penyertaan
Cadangan
Modal
Pemerintah
Pembayaran
Daerah
Pokok Pinjaman
Yang Jatuh
Pemberian
Tempo
Pinjaman
Kepada
Pemerintah
Daerah
Lainnya
625
Dana Talangan
626
Pembayaran
Hutang Daerah
194,708,957,000.00
194,761,436,755.77
100.03
63
SISA LEBIH
PEMBIAYAAN
ANGGARAN
53,612,611,000.00
283,718,359,513.59
529.2
PEMBIAYAAN NETO
Realisasi
2010
4
14,970,912,316,312.00
4,630,993,978,600.00
4,080,795,535,600.00
519,545,612,700.00
5,739,577,189,412.00
118,491,124,745,600.00
98,806,313,409,500.00
9,300,313,440,700.00
94,886,468,800.00
79,326,673,500,000.00
10,084,440,000,000.00
8,832,327,000,000.00
8,832,327,000,000.00
10,852,484,336,100.00
5,107,682,038,500.00
61,460,097,600.00
5,683,342,200,000.00
-
133,462,037,061,912.00
107,294,875,865,800.00
84,517,279,516,000.00
15,619,796,290,000.00
4,905,080,300.00
4,857,102,600,000.00
2,295,792,379,500.00
16,391,221,447,200.00
155,191,686,600.00
3,160,882,170,500.00
4,857,329,760,000.00
7,819,825,940,100.00
397,991,890,000.00
-
37,793,766,800.00
37,793,766,800.00
-
123,723,891,079,800.00
6,219,038,500,000.00
546,677,500,000.00
515,269,500,000.00
31,408,000,000.00
5,672,361,000,000.00
5,672,361,000,000.00
19,900,000,000.00
-
5,652,461,000,000.00
129,942,929,579,800.00
3,519,107,482,112.00
18,442,254,761,565.00
18,408,810,661,565.00
-
33,444,100,000.00
828,268,459,400.00
610,000,000,000.00
207,324,359,400.00
-
10,944,100,000.00
-
17,613,986,302,165.00
21,133,093,784,277.00
Uraian
Tahun 2011
Tahun 2010
(Rp)
(Rp)
ASET
ASET LANCAR
Kas di Kas Daerah
23,044,630,167,959.00
14,999,774,447,377.00
6,918,255,500.00
2,739,034,500.00
130,135,093,000.00
833,279,725,300.00
5,300,000,000,000.00
5,312,400,000,000.00
Piutang Pajak
555,835,172,300.00
399,202,903,900.00
Piutang Retribusi
765,409,066,400.00
563,766,876,700.00
847,185,578,449.00
2,228,861,931,556.00
2,422,872,879,998.00
3,895,750,000.00
3,729,666,700.00
32,035,685,436,715.00
25,384,951,112,924.00
1,450,900,000,000.00
1,450,900,000,000.00
5,615,192,732,338.00
5,301,474,555,538.00
220,300,000,000.00
140,000,000,000.00
1,349,348,247,158.00
1,381,646,056,210.00
220,026,129,100.00
190,284,528,300.00
68,552,915,400.00
42,971,204,100.00
42,000,000,000.00
42,000,000,000.00
51,620,000,000.00
51,620,000,000.00
40,481,691,400.00
9,058,421,715,396.00
8,600,896,344,148.00
9,058,421,715,396.00
8,600,896,344,148.00
64,458,663,302,199.00
63,242,154,430,299.00
Piutang Lainnya
Persediaan
Biaya Dibayar Dimuka
Jumlah Aset Lancar
INVESTASI JANGKA PANJANG
Investasi NonPermanen :
Investasi Permanen :
ASET TETAP
Tanah
33,521,273,626,077.00
28,671,681,914,377.00
57,580,442,277,143.00
50,479,388,664,044.00
153,726,209,563,244.00
145,045,612,287,944.00
4,146,192,760,250.00
3,405,129,431,450.00
162,847,375,000.00
313,595,628,903,913.00
290,843,966,728,114.00
Dana Pilkada
1,300,000,000,000.00
1,300,000,000,000.00
786,057,200,000.00
1,836,227,200,000.00
181,951,200,000.00
1,043,901,076,300.00
946,890,705,200.00
90,558,951,800.00
91,154,681,200.00
804,442,351,800.00
826,660,926,800.00
2,906,910,779,900.00
3,700,933,513,200.00
358,896,646,835,924.00
328,530,747,698,386.00
81,430,373,200.00
ASET LAINNYA
Tanah Negara
Piutang Retribusi Pelayanan
Kesehatan
Piutang Lain-lain
Jumlah Aset Lainnya
JUMLAH ASET
KEWAJIBAN
KEWAJIBAN JANGKA PENDEK
Utang Perhitungan Pihak Ketiga
Utang Bunga
21,498,936,400.00
10,716,797,000.00
11,512,105,612.00
188,867,237,710.00
415,013,977,300.00
319,998,460,500.00
Utang Usaha
529,455,392,512.00
519,582,495,210.00
19,913,465,546.00
31,425,571,158.00
19,913,465,546.00
31,425,571,158.00
549,368,858,058.00
551,008,066,368.00
28,371,835,951,359.00
21,133,093,784,277.00
6,918,255,500.00
4,382,625,900.00
Cadangan Piutang
1,321,244,238,700.00
1,810,155,359,049.00
Cadangan Persediaan
2,228,861,931,556.00
2,422,872,879,998.00
(426,526,082,912.00)
(508,865,698,210.00)
3,895,750,000.00
3,729,666,700.00
31,506,230,044,203.00
24,865,368,617,714.00
9,058,421,715,396.00
8,600,896,344,148.00
313,595,628,903,913.00
290,843,966,728,114.00
2,906,910,779,900.00
3,700,933,513,200.00
(19,913,465,546.00)
(31,425,571,158.00)
325,541,047,933,663.00
303,114,371,014,304.00
1,300,000,000,000.00
1,300,000,000,000.00
358,347,277,977,866.00
327,979,739,632,018.00
358,896,646,835,924.00
328,530,747,698,386.00
Kenaikan / (Penurunan)
Jumlah
8,044,855,720,582.00
53.63
4,179,221,000.00
152.58
(703,144,632,300.00)
-84.38
(12,400,000,000.00)
-0.23
156,632,268,400.00
39.24
201,642,189,700.00
35.77
(847,185,578,449.00)
-100
(194,010,948,442.00)
-8.01
166,083,300.00
4.45
6,650,734,323,791.00
26.2
313,718,176,800.00
5.92
80,300,000,000.00
57.36
(32,297,809,052.00)
-2.34
29,741,600,800.00
15.63
25,581,711,300.00
59.53
40,481,691,400.00
457,525,371,248.00
5.32
457,525,371,248.00
5.32
1,216,508,871,900.00
1.92
4,849,591,711,700.00
16.91
7,101,053,613,099.00
14.07
8,680,597,275,300.00
5.98
741,063,328,800.00
21.76
162,847,375,000.00
22,751,662,175,799.00
7.82
1,300,000,000,000.00
1,300,000,000,000.00
(1,050,170,000,000.00)
-57.19
181,951,200,000.00
97,010,371,100.00
10.25
(595,729,400.00)
-0.65
(22,218,575,000.00)
-2.69
(794,022,733,300.00)
-21.45
30,365,899,137,538.00
9.24
81,430,373,200.00
10,782,139,400.00
100.61
(177,355,132,098.00)
-93.9
95,015,516,800.00
29.69
9,872,897,302.00
1.9
(11,512,105,612.00)
-36.63
(11,512,105,612.00)
-36.63
(1,639,208,310.00)
-0.3
7,238,742,167,082.00
34.25
2,535,629,600.00
57.86
(488,911,120,349.00)
-27.01
(194,010,948,442.00)
-8.01
82,339,615,298.00
-16.18
166,083,300.00
4.45
6,640,861,426,489.00
26.71
457,525,371,248.00
5.32
22,751,662,175,799.00
7.82
(794,022,733,300.00)
-21.45
11,512,105,612.00
-36.63
22,426,676,919,359.00
7.4
1,300,000,000,000.00
1,300,000,000,000.00
30,367,538,345,848.00
9.26
30,365,899,137,538.00
9.24
Total Belanja
(Belanja daerah merupakan cerminan upaya yang dilaku
dalam mewujudkan kesejahteraan masyarakat daerahny
diharapkan perekonomian daerah meningkat, pembangu
serta mewujudkan pelayanan masyarakat yang semakin
Cilacap tahun 2011 diketahui bahwa jumlah belanja daer
karenanya bisa menjadi perhatian dari pengguna laporan
Jika dibandingkan dengan pos penerimaan daerah, nilai b
tahun 2011 lebih kecil sehingga penetapan materialitas
memenuhi prinsip konservatisme dalam audit.)
Nilai dalam
:
Laporan Keuangan
Rp1,550,277,519,753.00
Tingkat
Materialitas
Perencanaan
3%
Rp46,508,325,592.59
:
:
an Pemkab. Cilacap
KKA Nomor
Disusun oleh
Tanggal dan Paraf
Direviu oleh
Tanggal dan Paraf
:
Chrisna Adhitama Surya Nugrah
:
:
:
519,753.00
,592.59
hitama Surya Nugraha
:
:
:
Uraian
NERACA
ASET LANCAR
Kas di Kas Daerah
Kas di Bendahara Penerimaan
Kas di Bendahara Pengeluaran
Investasi Jangka Pendek
Piutang Pajak
Piutang Retribusi
Piutang Lainnya
Persediaan
Biaya Dibayar Dimuka
INVESTASI JANGKA PANJANG
Penyertaan Modal Pemerintah pada BPD
Penyertaan Modal Pemerintah pada PDAM
Penyertaan Modal Permerintah pada KIW *)
Penyertaan Modal Pemerintah pada 5 BPR/BKK
Penyertaan Modal Pemerintah pada PD Apotik Cahaya
Penyertaan Modal Pemerintah pada PD Percet. Grafika
Penyertaan Modal Pemerintah pada Yarnati
Penyertaan Modal Pemerintah pada PT PRPP
Penyertaan Modal Pemerintah pada KIC
ASET TETAP
Tanah
Peralatan dan Mesin
Gedung dan Bangunan
Jalan. Jaringan dan Instalasi
Aset Tetap Lainnya
Konstruksi Dalam Pengerjaan
DANA CADANGAN
Dana Abadi
Dana Pilkada
ASET LAINNYA
Kemitraan dengan Pihak Ketiga
Aset Tak Berwujud
Tanah Negara
Piutang Retribusi Pelayanan Kesehatan
Piutang Lain0lain
JUMLAH ASET
KEWAJIBAN
KEWAJIBAN JANGKA PENDEK
Utang Perhitungan Pihak Ketiga
Utang Pemotongan Pajak
Bagian Lancar Hutang Jangka Panjang
Utang Jangka Pendek Lainnya
KEWAJIBAN JANGKA PANJANG
Utang Dalam Negeri
Jumlah Kewajiban
EKUITAS DANA
EKUITAS DANA LANCAR (EDL)
Sisa Lebih Pembiayaan Anggaran (SILPA)
Pendapatan Yang Ditangguhkan
Cadangan Piutang
Cadangan Persediaan
Dana yang Harus Disediakan untuk Pembayaran Utang Jangka
Pendek
Ekuitas Dana Lancar Lainnya
Ekuitas Dana Investasi (EDI)
Diinvestasikan dalam Investasi Jangka Panjang
Diinvestasikan dalam Aset Tetap
Diinvestasikan dalam Aset Lainnya (Tidak Termasuk Dana
Cadangan)
Dana yang Harus disediakan untuk Pembayaran Utang Jangka
Panjang
Ekuitas Dana Cadangan (EDC)
Diinvestasikan dalam Dana Cadangan
Jumlah Ekuitas Dana
JUMLAH KEWAJIBAN DAN EKUITAS DANA
LRA
PENDAPATAN DAERAH
Pendapatan Asli Daerah
Hasil Pajak Daerah
Hasil Retribusi Daerah
Hasil Pengelolaan Kekayaan Daerah yang Dipisahkan
Lain-lain Pendapatan Asli Daerah yang Sah
Dana Perimbangan
Bagi Hasil Pajak/Bagi Hasil Bukan Pajak
Dana Alokasi Umum
Dana Alokasi Khusus
Lain-lain Pendapatan Daerah yang Sah
Pendapatan Hibah
Bagi Hasil Pajak dari Provinsi dan Pemerintah Daerah Lainnya
Dana Penyesuaian dan Otonomi Khusus
Total Belanja
3%
Rp46,508,325,592.59
32,035,685,436,715.00
23,044,630,167,959.00
6,918,255,500.00
130,135,093,000.00
5,300,000,000,000.00
555,835,172,300.00
765,409,066,400.00
0.00
2,228,861,931,556.00
3,895,750,000.00
9,058,421,715,396.00
1,450,900,000,000.00
5,615,192,732,338.00
220,300,000,000.00
1,349,348,247,158.00
220,026,129,100.00
68,552,915,400.00
42,000,000,000.00
51,620,000,000.00
40,481,691,400.00
313,595,628,903,913.00
64,458,663,302,199.00
33,521,273,626,077.00
57,580,442,277,143.00
153,726,209,563,244.00
4,146,192,760,250.00
162,847,375,000.00
1,300,000,000,000.00
0.00
1,300,000,000,000.00
2,906,910,779,900.00
786,057,200,000.00
181,951,200,000.00
1,043,901,076,300.00
90,558,951,800.00
804,442,351,800.00
358,896,646,835,924.00
26,090,469.73
23,044,630,167,959.00
6,918,255,500.00
130,135,093,000.00
5,300,000,000,000.00
555,835,172,300.00
765,409,066,400.00
Alokasi TE (dengan
rumus)
0.00
2,228,861,931,556.00
3,895,750,000.00
2,953,585,019.96
886,699.23
16,679,159.46
679,290,597.93
71,240,303.12
98,100,977.81
0.00
285,668,859.28
499,310.63
1,450,900,000,000.00
5,615,192,732,338.00
220,300,000,000.00
1,349,348,247,158.00
220,026,129,100.00
68,552,915,400.00
42,000,000,000.00
51,620,000,000.00
40,481,691,400.00
185,959,005.38
719,688,231.81
28,235,418.63
172,943,316.53
28,200,317.13
8,786,292.62
5,383,057.57
6,616,034.09
5,188,458.94
64,458,663,302,199.00
33,521,273,626,077.00
57,580,442,277,143.00
153,726,209,563,244.00
4,146,192,760,250.00
162,847,375,000.00
8,261,540,365.29
4,296,355,849.94
7,379,972,276.09
19,702,786,568.13
531,409,388.53
20,871,828.44
1,300,000,000,000.00
166,618,448.55
786,057,200,000.00
181,951,200,000.00
1,043,901,076,300.00
90,558,951,800.00
804,442,351,800.00
100,747,408.56
23,320,328.20
133,794,752.13
11,606,763.12
103,103,797.39
0.00
529,455,392,512.00
81,430,373,200.00
21,498,936,400.00
11,512,105,612.00
415,013,977,300.00
19,913,465,546.00
19,913,465,546.00
549,368,858,058.00
81,430,373,200.00
21,498,936,400.00
11,512,105,612.00
415,013,977,300.00
19,913,465,546.00
0.00
0.00
10,436,771.11
2,755,476.48
1,475,483.98
53,191,526.94
0.00
2,552,269.80
0.00
31,506,230,044,203.00
28,371,835,951,359.00
6,918,255,500.00
1,321,244,238,700.00
2,228,861,931,556.00
426,526,082,912.00
3,895,750,000.00
325,541,047,933,663.00
9,058,421,715,396.00
313,595,628,903,913.00
2,906,910,779,900.00
19,913,465,546.00
1,300,000,000,000.00
1,300,000,000,000.00
358,347,277,977,866.00
358,896,646,835,924.00
172,327,030,144.82
59,511,381,606.00
41,413,306,478.00
59,511,381,606.00
41,413,306,478.00
6,079,991,610.00
6,079,991,610.00
65,322,350,450.82
1,067,910,580,231.00
88,840,512,231.00
876,994,368,000.00
102,075,700,000.00
398,996,832,135.00
2,900,000,000.00
65,322,350,450.82
779,260.59
8,372,237.45
88,840,512,231.00
876,994,368,000.00
102,075,700,000.00
11,386,514.09
112,402,646.91
13,082,842.13
2,900,000,000.00
371,687.31
71,750,128,185.00
71,750,128,185.00
283,364,180,240.00
283,364,180,240.00
7,627,456.98
5,307,862.21
9,196,073.11
36,318,230.84
40,982,523,710.00
40,982,523,710.00
5,252,649.63
1,639,234,442,510.82
1,275,951,162,879.00
942,254,121,758.00
240,109,567,080.00
38,728,784.00
0.00
66,169,557,868.00
27,379,187,389.00
203,564,556,874.00
2,469,506,568.00
52,279,581,899.00
61,018,382,014.00
85,823,280,218.00
1,973,806,175.00
2,688,062,000.00
2,688,062,000.00
1,482,203,781,753.00
68,073,738,000.00
437,193,000.00
437,193,000.00
67,636,545,000.00
67,636,545,000.00
942,254,121,758.00
240,109,567,080.00
38,728,784.00
0.00
66,169,557,868.00
27,379,187,389.00
2,469,506,568.00
52,279,581,899.00
61,018,382,014.00
85,823,280,218.00
1,973,806,175.00
2,688,062,000.00
437,193,000.00
67,636,545,000.00
67,636,545,000.00
1,550,277,519,753.00
214,577,416,261.77
211,343,416,261.77
40,000,000.00
3,194,000,000.00
19,815,979,506.00
13,000,000,000.00
6,729,335,912.00
86,643,594.00
283,718,359,513.59
211,343,416,261.77
40,000,000.00
3,194,000,000.00
13,000,000,000.00
6,729,335,912.00
86,643,594.00
362,869,921,052,014.00
120,766,861.47
30,774,371.96
4,963.79
0.00
8,480,822.36
3,509,136.71
0.00
316,511.81
6,700,571.41
7,820,606.26
10,999,801.38
252,978.86
0.00
344,523.63
0.00
0.00
0.00
56,034.17
0.00
8,668,843.23
0.00
0.00
0.00
0.00
27,087,470.87
5,126.72
409,368.71
0.00
1,666,184.49
862,485.78
11,104.94
0.00
Pertimbangan lain *)
IR
CR
Ukuran
sampel
Alokasi TE b/ pertimbangan
profesional pemeriksa
4,291,164,010.90 60.05598106
257469840654
4287164010.9
257469840654
4287164010.9
60.0559810633
1,430,388,003.63
10,178,227,843.70
610693670622
10178067843.7
60.0009432046
610693670622
23690469.73
25778.0313173216
33770.2347493968
b. Mene
n = (NB x
= (6.25
= 66 un
0.05824
nit Sampel
E)}
00 (50.000 x 1,6)
Nilai Buku
1
7,530,000.00
2,380,000.00
proyeksi salah saji
presisi dasar
Nilai Audit
2
7,350,000.00
2,880,000.00
FK
2
Selisih
3=1-2
180,000.00
(500,000.00)
%Selisih
4=(3/1)%
0.0239043825
-0.2100840336
33,466.1355
(294,117.8571)
3 x 1400000
BAS Individual
5=3 x 4
58,565.7371
(455,882.6786)
(260,651.7217)
4,200,000.00
Cadangan Kenaikan
6= 5-4
25,099.6016
(161,764.8214)
(136,665.2198)
3,802,683.0585
529}2