Source of Estimation Uncertainty and Critical Accounting Judgment
PT SURYA SEMESTA INTERNUSA Tbk DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN Lanjutan
Untuk Tahun-tahun yang Berakhir pada Tanggal 31 Desember 2016 dan 2015
Dalam Rupiah Penuh, kecuali dinyatakan lain PT SURYA SEMESTA INTERNUSA Tbk
AND SUBSIDIARIES NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS Continued
For the Years Ended December 31, 2016 and 2015
In Full Rupiah, unless otherwise stated
54
Rincian rekening bank adalah sebagai berikut : The details of current accounts are as follows:
2016 2015
Rp Rp
Rupiah
PT Bank Permata Tbk 307,355,815,617
133,895,456,624 PT Bank Mandiri Persero Tbk
156,369,539,577 63,943,619,296
PT Bank Negara Indonesia Persero Tbk 73,742,423,798
51,900,727,198 PT Bank Central Asia Tbk
39,367,728,487 36,717,298,010
PT Bank OCBC NISP Tbk 35,969,328,466
53,285,561,867 Lembaga Pembiayaan Ekspor Indonesia Indonesia Eximbank
12,969,747,301 --
PT Bank Maybank Indonesia Tbk 11,000,899,231
7,315,848,584 PT Bank Commonwealth
5,340,657,582 85,522,384
PT Bank Rakyat Indonesia Persero Tbk 3,025,262,225
797,339,149 PT Bank Ganesha Tbk
1,135,053,919 --
PT Bank Mega Tbk 107,004,642
276,489,556 PT Bank CIMB Niaga Tbk
48,543,752 2,736,306,609
Lain-lain Others 21,359,647
117,460,827
Dolar Amerika Serikat United States Dollar
PT Bank Permata Tbk 68,667,460,864
42,745,264,665 United Bank of Switzerland AG
60,735,000,576 62,444,380,646
PT Bank Negara Indonesia Persero Tbk 9,810,950,000
16,981,779 PT Bank Mandiri Persero Tbk
4,988,413,324 22,095,690,297
PT Bank Central Asia Tbk 999,160,209
4,186,652,270 PT Bank OCBC NISP Tbk
438,407,660 439,538,316
PT Bank Mega Tbk 347,666,577
335,505,160 PT Bank Maybank Indonesia Tbk
20,754,859 22,211,743
PT Bank CIMB Niaga Tbk 20,389,936
3,228,919,778 Lain-lain Others
114,637,565 278,985,387
Dolar Singapura Singapore Dollar
PT Bank Mandiri Persero Tbk 37,065,774
195,023,800
Jumlah Total 792,633,271,588
487,060,783,945
Rincian dan tingkat bunga deposito berjangka adalah sebagai berikut :
The details and interest rate of time deposits are as follows:
2016 2015
Rp Rp
Rupiah
PT Bank OCBC NISP Tbk 383,560,995,690
203,000,000,000 PT Bank Permata Tbk
153,460,000,000 21,694,360,321
PT Bank DBS Indonesia 100,000,000,000
-- PT Bank Negara Indonesia Persero Tbk
10,000,000,000 15,000,000,000
PT Bank Central Asia Tbk 2,526,046,204
9,207,021,541 PT Bank Mandiri Persero Tbk
-- 50,000,000,000
PT Bank Maybank Indonesia Tbk --
10,000,000,000
Dolar Amerika Serikat United States Dollar
PT Bank Permata Tbk 43,306,646,480
105,932,453,778 PT Bank Mandiri Persero Tbk
29,987,439,448 17,251,350,494
PT Bank Central Asia Tbk 2,687,200,000
--
Jumlah Total 725,528,327,822
432,085,186,134
PT SURYA SEMESTA INTERNUSA Tbk DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN Lanjutan
Untuk Tahun-tahun yang Berakhir pada Tanggal 31 Desember 2016 dan 2015
Dalam Rupiah Penuh, kecuali dinyatakan lain PT SURYA SEMESTA INTERNUSA Tbk
AND SUBSIDIARIES NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS Continued
For the Years Ended December 31, 2016 and 2015
In Full Rupiah, unless otherwise stated
55
2016 2015
Rp Rp
Tingkat bunga kontraktual deposito berjangka Contractual Interest Rates on Time Deposits Rupiah
4,75 - 8,75 5,25 - 9,75
Dollar Amerika Serikat United States Dollar 0,25 - 1,00
0.50 - 3.00 Jangka Waktu Terms
1-3 Bulan Months 1-3 Bulan Months
Tidak terdapat saldo kas dan setara kas yang ditempatkan kepada pihak berelasi pada tanggal
31 Desember 2016 dan 2015. There is no cash and cash equivalents placed to
related parties as of December 31, 2016 and 2015.
5. Piutang Usaha 5. Trade Receivables
a. Berdasarkan pelanggan: a. Based on customers:
2016 2015
Rp Rp
Pihak Berelasi Related Parties Catatan Note 51 5,161,387
882,146,884
Pihak Ketiga Third Parties
PT Pesona Khatulistiwa Nusantara 44,538,106,923
43,768,089,023 PT Tiara Metropolitan Indah
14,808,645,182 2,236,726,109
PT Kencana Graha Optima 12,840,891,379
13,717,646,947 PT Harvestar Flour Mills
10,000,000,000 8,698,925,859
PT Multi Artha Pratama 7,560,979,166
22,090,627,690 Badan Kerjasama Mutiara Buana
7,532,215,221 10,921,369,492
PT Sarananeka Indahpancar 6,959,675,190
36,162,934,611 PT Mitra Kencana Bakti
6,667,500,718 8,510,460,444
PT Kreasi Bersama Maju 6,295,542,000
8,388,961,000 PT Peninsula Bali Resort
6,117,845,250 9,955,000,000
PT Alfa Goldland Realty 4,581,500,000
18,003,645,660 PT Intibenua Perkasatama
3,709,313,765 8,287,589,363
PT Tritunggal Lestari Makmur 1,772,814,614
10,464,448,780 PT Putra Adhi Prima
1,229,646,773 9,523,864,400
PT Bumi Serpong Damai Tbk --
23,844,268,878 Lain-lain Others masing-masing dibawah each below
Rp8.000.000.000 166,471,197,480
202,795,868,533 Sub Jumlah Sub Total
301,085,873,661 437,370,426,789
Cadangan Kerugian Penurunan Nilai Allowances for Impairment 17,045,634,742
17,034,095,861 Sub Jumlah - neto Sub Total - net
284,040,238,919 420,336,330,928
Jumlah Total 284,045,400,306
421,218,477,812
b. Berdasarkan kategori umur: b. Based on age category:
2016 2015
Rp Rp
Belum jatuh tempo 112,273,966,664
154,188,301,472 Not Yet Due
Sudah jatuh tempo Past Due
1-30 hari 52,823,346,322
96,338,020,217 1-30 Days
31-60 hari 19,081,662,359
62,489,393,160 31-60 Days
61-90 hari 11,767,492,382
23,664,612,425 61-90 Days
91-120 hari 23,504,617,579
22,833,433,830 91-120 Days
lebih dari 120 hari 81,639,949,742
78,738,812,569 More than 120 Days
Sub Jumlah 301,091,035,048
438,252,573,673 Sub Total
Cadangan Kerugian Penurunan Nilai 17,045,634,742
17,034,095,861 Allowances for Impairment
Jumlah 284,045,400,306
421,218,477,812 Total
PT SURYA SEMESTA INTERNUSA Tbk DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN Lanjutan
Untuk Tahun-tahun yang Berakhir pada Tanggal 31 Desember 2016 dan 2015
Dalam Rupiah Penuh, kecuali dinyatakan lain PT SURYA SEMESTA INTERNUSA Tbk
AND SUBSIDIARIES NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS Continued
For the Years Ended December 31, 2016 and 2015
In Full Rupiah, unless otherwise stated
56
c. Berdasarkan mata uang: c. Based on Currency:
2016 2015
Rp Rp
Rupiah 247,339,605,807
379,377,736,317 Rupiah
Dolar Amerika Serikat 53,751,429,241
58,874,837,356 United States Dollar
Sub Jumlah 301,091,035,048
438,252,573,673 Sub Total
Cadangan Kerugian Penurunan Nilai 17,045,634,742
17,034,095,861 Allowances for Impairment
Jumlah 284,045,400,306
421,218,477,812 Total
Mutasi cadangan kerugian penurunan nilai: Movement of allowance for impairment:
2016 2015
Rp Rp
Saldo awal 17,034,095,861
139,240,217 Beginning Balance
Penambahan tahun berjalan 11,538,881
16,894,855,644 Additions during the year
Saldo akhir 17,045,634,742
17,034,095,861 Ending Balance
Manajemen berpendapat bahwa cadangan kerugian penurunan nilai piutang usaha kepada pihak ketiga
adalah cukup untuk menutupi kerugian yang mungkin timbul dari tidak tertagihnya piutang
tersebut. Management believes that the allowance for
impairment of trade receivables from third parties is adequate to cover possible losses on uncollectible
accounts.
Piutang usaha tertentu digunakan sebagai jaminan utang bank Catatan 22 dan 29.
Certain trade receivables are used as collateral for bank loans Notes 22 and 29.
6. Tagihan Bruto kepada Pemberi Kerja 6.
Gross Amount Due from Owner
Rincian biaya konstruksi dan penagihan yang telah dilakukan oleh NRC, Entitas Anak, adalah sebagai
berikut: The details of construction cost and billings from
NRC, a Subsidiary, are as follows:
2016 2015
Rp Rp
Beban Kontrak Kumulatif 2,216,266,570,380
3,248,410,851,241 Accumulated Contract Cost
Laba yang Diakui 246,746,683,052
321,495,622,264 Accumulated Recognized Profit
2,463,013,253,432 3,569,906,473,505
Penerbitan Termin Kumulatif 1,845,618,521,281
3,106,855,582,958 Accumulated Progress Billings
Cadangan Kerugian Penurunan Nilai 12,843,875,765
9,632,906,825 Allowances for Impairment
Tagihan Bruto Kepada Pemberi Kerja 604,550,856,386
453,417,983,722 Gross Amount Due from Owner
Mutasi cadangan kerugian penurunan nilai: Movement of allowance for impairment:
2016 2015
Rp Rp
Saldo awal 9,632,906,825
6,421,937,885 Beginning Balance
Penyisihan selama tahun berjalan 3,210,968,940
3,210,968,940 Impairment on current year
Saldo akhir 12,843,875,765
9,632,906,825 Ending Balance
Manajemen NRC, Entitas Anak, berpendapat bahwa cadangan kerugian penurunan nilai tagihan
bruto kepada pemberi kerja adalah cukup untuk menutupi kerugian yang mungkin timbul.
NRC’s, a Subsidiary, management believes that the allowance for impairment of gross amount due from
owner is adequate to cover potential loss.
PT SURYA SEMESTA INTERNUSA Tbk DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN Lanjutan
Untuk Tahun-tahun yang Berakhir pada Tanggal 31 Desember 2016 dan 2015
Dalam Rupiah Penuh, kecuali dinyatakan lain PT SURYA SEMESTA INTERNUSA Tbk
AND SUBSIDIARIES NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS Continued
For the Years Ended December 31, 2016 and 2015
In Full Rupiah, unless otherwise stated
57 7. Aset Keuangan Lancar Lainnya