BEBAN PENJUALAN Lanjutan SALES EXPENSES Continued PENDAPATAN LAIN-LAIN OTHER REVENUES
ANNUAL REPORT 2013 | PT PERKEBUNAN NUSANTARA X PERSERO
351 CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
UNTUK TAHUN YANG BERAKHIR 31 DESEMBER 2013 DAN 2012 FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
Dalam Rupiah In Rupiah
PT. PERKEBUNAN NUSANTARA X PERSERO
DAN ENTITAS ANAKAND SUBSIDIARIES
32. BEBAN PENJUALAN Lanjutan SALES EXPENSES Continued 32.
2013 2012
Beban penjualan tembakau terjadi di unit : Tobacco sales exspenses by units :
- Kebun Ajong Gayasan
1.936.193.000 1.504.035.524
Kebun Ajong Gayasan - -
Kebun Kertosari 1.650.812.109
1.244.179.592 Kebun Kertosari -
- Kebun Wedibirit
610.266.503 487.445.854
Kebun Wedibirit -
Jumlah 4.197.271.612
3.235.660.970 Total
Beban penjualan anak perusahaan terdiri dari : Subsidiary sales exspenses by activities :
- Bongkar muat
771.564.250 738.373.051
Loading - -
Biaya pengurusan ekspor Dokumen 688.584.984
511.568.861 Handling of expor and document -
- Komisi penjualan
197.582.500 327.783.604
Sales comissions - -
Biaya Kendaraan 603.761.182
480.005.091 Cost if vehicles -
- Biaya promosi dan tender
13.585.000 7.769.350
Cost of promotions and tender - -
Biaya Pemasaran 179.748.810
- Cost of marketing -
- Beban lainnya
448.917.506 411.707.435
Others -
Jumlah 2.903.744.232
2.477.207.392 Total
33. PENDAPATAN LAIN-LAIN OTHER REVENUES 33.
2013 2012
- Kantor Direksi
160.780.349.478 48.653.387.060
Head office - -
Pabrik Gula
24.932.023.503 15.182.252.233
Sugar factory - -
Unit Tembakau
7.745.184.988 8.074.407.545
Tobacco units - -
Rumah Sakit
- 1.264.163.396
Hospitals - -
Unit Bobbin
18.594.196.851 3.761.966.810
Bobbin project - -
Entitas anak
2.932.423.645 1.467.188.653
Subsidiary -
Jumlah
214.984.178.465 78.403.365.697
Total
Tagihan Laba dari perusahaan asosiasi 2.778.096.539
3.426.769.715 Claims from associated companies Income
Pendapatan lain-lain Kantor Direksi terdiri dari : Other revenue of head office consists of :
- Pendapatan Bunga eks PG BCT
15.479.090.354 -
Interest revenue eks PG BCT - -
Penjualan Gula Eks Raw Sugar 77.173.636.364
- Sugar sales eks Raw Sugar -
- Laba Selisih Kurs
12.856.494.563 4.940.456.517
Benefits of exchange rate - -
Bunga DepositoJasa Giro 511.239.975
1.385.754.882 Interest received -
- Penjualan Barang Bekas
1.814.157.736 1.018.000.000
Sales of used goods - -
Denda Keterlambatan 4.126.262.810
- Late fee -
- Reklasifikasi Hutang jangka panjang
2.828.000.000 -
Reclassification of long-term debt - -
Reklasifikasi Revitalisasi Gula Impor 2.394.374.757
- classification of Sugar Import Revitalization -
- Penggantian Aset Bangunan PT BJTI
1.110.292.000 -
Replacement Asset Building PT BJTI - -
Penjualan Persediaan Obat Eks PT NMU 3.919.132.067
- Medical Supplies Sales eks PT NMU -
- Pendapatan Sewa
4.764.264.371 Rental income -
- Penggantian pemakaian gudang
- 30.250.000
Payment of the usage of warehouse - -
Penerimaan dana stimulus 30.887.272.727
29.855.454.546 Receipt of stimulus funds -
- Penerimaan peningkatan aset inbreng
- 5.884.000.000
Receipt of increased inbreng Assets - -
Penerimaan pengalihan saham -
2.130.831.531 Receipt of transfer of shares -
- Kelebihan cadangan tahun lalu
2.722.719.879 2.785.202.637
Excess reserves last year - -
Lain-Lain 193.411.875
623.436.947 Others -
Sub Jumlah 160.780.349.478
48.653.387.060 Sub Total
- Laba dari penyertaan PT Mitra Tani 27
2.778.096.539 3.426.769.715
Profit from PT Mitra Tani 27 investment -
Jumlah 163.558.446.017
52.080.156.775 Total
Rincian pendapatan lain-lain sampai dengan 31 Desember 2013 dan 2012 adalah sebagai berikut :
The account is other revenues until December 31, 2013 and 2012 are as follows:
PT PERKEBUNAN NUSANTARA X PERSERO |
LAPORAN TAHUNAN 2013 352
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
UNTUK TAHUN YANG BERAKHIR 31 DESEMBER 2013 DAN 2012 FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
Dalam Rupiah In Rupiah
PT. PERKEBUNAN NUSANTARA X PERSERO
DAN ENTITAS ANAKAND SUBSIDIARIES
33. PENDAPATAN LAIN-LAIN Lanjutan OTHER REVENUES Continued 33.