Upload
siregil
View
19.501
Download
17
Embed Size (px)
Citation preview
KOPERASI USAHA BERSAMAJl. Raya Harapan Baru Blok A8 No. 4BEKASI
KOPERASI USAHA BERSAMA
NERACA
per 31 juli 2011
Aktiiva CUMMULATIVE TOTAL NET
ACC. D E S C R I P T I O N PREVIOUS MONTH
TRANSACTION
YEAR TO DATE
KAS
101 KAS KECIL 1.200.292 6.377.088
7.577.380
101 KAS - BANK BTN 9.488.686 212.855
9.701.541
101 KAS BTN - LINKAGE 791.000.000
791.000.000
101 KAS - BANK NISP 458.348.858 (8.530.523)
449.818.335
101 KAS - BANK MUAMMALAT 1.485.383 1.485.383
101 MANDIRI (EDC) 8.528.584 1.033.551
9.562.135
101 KAS - BANK YUDHA BHAKTI 15.072.980 1.257.996
16.330.976
101 KAS - BANK MANDIRI 7.750.277 7.750.277
101 KAS - BANK SYARIAH MANDIRI 250.660.557 (213.778.669)
36.881.888
101 KAS KECIL - TRANSPOTER
101 KAS PENAMPUNG (11.267.500) 7.752.500
(3.515.000)
101 KAS - TOKO 2.000.000 2.000.000
** >> TOTAL KAS << ** 743.268.117 585.324.798
1.328.592.915
DEPOSITO DAN SURAT BERHARGA
102 DEPOSITO - BANK MEGA
102 DEPOSITO - BANK BTN 50.000.000 50.000.000
102 DEPOSITO - BANK BTN (LINKAGE) 150.000.000
150.000.000
** >> TOTAL DEPOSITO DAN SURAT BERHARGA << ** 50.000.000
150.000.000
200.000.000
** >> TOTAL KAS & DEPOSITO << ** 793.268.117 735.324.798
1.528.592.915
PIUTANG DAGANG
103 PIUTANG ANGGOTA - PINJAMAN UANG 4.775.146.057 582.995.343
5.358.141.400
103PIUTANG ANGGOTA - PINJAMAN UANG MUKA KPR 1.104.501.969
139.248.337
1.243.750.306
103 PIUTANG ANGGOTA - BARANG KONSUMSI 307.425.962 59.934.590
367.360.552
103 PIUTANG ANGGOTA - WASTE 5.373.533 (3.742.900)
1.630.633
103 PIUTANG ANGGOTA - PINJAMAN BARANG 985.783.964 187.225.153
1.173.009.117
103 PIUTANG ANGGOTA - ANGSURAN KPR
103 PIUTANG ANGGOTA - PINJAMAN KHUSUS 46.218.116 (2.313.774)
43.904.342
103A/R ANGGOTA - PINJAMAN BANK YUDHA BHAKTI 5.452.281
(910.657)
4.541.624
103AR ANGGOTA - PINJAMAN BANK SYARIAH MANDIRI 4.888.206.196
45.149.753
4.933.355.949
103PIUTANG - ARNOTTS INDONESIA ( TRANSPOTER ) 671.966.033
(32.815.367)
639.150.666
103 CAD PENGHAPUSAN PINJ (101.307.292) 18.553.714
(82.753.578)
103 PIUTANG - OMI 1.341.981 1.690.824
3.032.805
103 PIUTANG LAIN-LAIN ( ARNOTTS ) 75.915.173 130.650.409
206.565.582
103 AR ARNOTTS - MATERIAL SUPPLIES 119.566.744 127.367.636
246.934.380
103 PIUTANG MANDIRI / DEBIT CARD 393.100 (761.775)
(368.675)
** >> TOTAL PIUTANG DAGANG << ** 12.885.983.817 1.252.271.286
14.138.255.103
PIUTANG LAIN-LAIN
104 PIUTANG LAIN-LAIN 127.042.707 30.488.900
157.531.607
104 PIUTANG LAIN2 - KARYAWAN 17.305.456 (1.907.602)
15.397.854
** >> TOTAL PIUTANG LAIN LAIN <<** 144.348.163 28.581.298
172.929.461
*** >>> TOTAL PIUTANG << *** 13.030.331.980 1.280.852.584
14.311.184.564
PERSEDIAAN BARANG DAGANGAN
105 PERSEDIAAN - TIRE GUARD & PULSA 23.600.000 23.600.000
105 PERSEDIAAN - WARUNG 1.272.033.901 (531.385.972)
740.647.929
105 PERSEDIAAN - WASTE
105 PERSEDIAAN - TOKO 120.808.771 4.560.491
125.369.262
105 PERSEDIAAN - VOUCHER BEREDAR (13.305.000) (3.550.000)
(16.855.000)
105 PERSEDIAAN - MATERIAL SUPPLIES ARNOTTS 8.750.180 8.750.180
** >> TOTAL PERSEDIAAN BARANG DAGANGAN << 1.411.887.852
(530.375.481)
881.512.371
BIAYA DIBAYAR DIMUKA
108 PEMBAYARAN DIMUKA 43.679.718 3.393.925
47.073.643
108 DEPOSIT PULSA 3.000.000 3.000.000
108 PEMBAYARAN DIMUKA - SEWA KENDARAAN 7.000.000 7.000.000
108PBAYARAN DIMUKA - PPN MASUKAN/DIFAKTURKAN 208.191.273
3.856.632
212.047.905
108 PEMBAYARAN DIMUKA - PPH 23 28.257.140 5.470.590
33.727.730
108 PEMBAYARAN DIMUKA - BUNGA LEASING 145.786.285 (8.602.888)
137.183.397
108 PEMBAYARAN DIMUKA - PPH 25 29.748.247 6.041.198
35.789.445
108 UANG MUKA ASURANSI 13.060.905 (2.719.527)
10.341.378
108 PEMBAYARAN DIMUKA - SEWA GEDUNG 269.377.447 (14.184.500)
255.192.947
108 PEMBAYARAN DI MUKA - ARNOTTS 23.674.009 5.380.340
29.054.349
** >> TOTAL PEMBAYARAN BIAYA DIMUKA << ** 771.775.024 (1.364.230)
770.410.794
AKTIVA TETAP - NILAI PEROLEHAN
110 TANAH 1.952.680.000 73.300.000
2.025.980.000
110 GEDUNG DAN BANGUNAN 326.467.000 326.467.000
110 MESIN
110 PERALATAN KANTOR & MEJA KURSI 546.578.147 546.578.147
110 KENDARAAN 2.392.990.272 2.392.990.272
110 PROPERTI / PERLENGKAPAN GEDUNG 78.763.275 78.763.275
110 AKTIVA TETAP LAINNYA
** >> TOTAL AKTIVA TETAP << ** 5.297.478.694 73.300.000
5.370.778.694
AKUMULASI PENYUSUTAN DAN AMORTISASI
111 AKUMULASI PENYUSUTAN GEDUNG (43.412.484) (1.360.279)
(44.772.763)
111 AKUMULASI PENYUSUTAN MESIN
111AKUMULASI PENYUSUTAN PERALATAN KANTOR (292.201.093)
(11.560.069)
(303.761.162)
111 AKUMULASI PENYUSUTAN KENDARAAN (1.048.625.443) (29.972.566)
(1.078.598.009)
111AKUMULASI PENY PROPERTI / PERLENGKAPAN GDG (39.489.479)
(1.312.722)
(40.802.201)
111AKUMULASI PENYUSUTAN AKTIVA TETAP LAINNYA
** >> TOTAL AKUMULASI PENYUSUTAN << ** (1.423.728.499) (44.205.636)
(1.467.934.135)
** >> NILAI NETTO AKTIVA TETAP << ** 3.873.750.195 29.094.364
3.902.844.559
*** >>> TOTAL AKTIVA <<< *** 19.881.013.168 1.513.532.035
21.394.545.203
Passiva CUMMULATIVE TOTAL NET
ACC. D E S C R I P T I O N PREVIOUS MONTH
TRANSACTION
YEAR TO DATE
HUTANG DAGANG
118 HUTANG DAGANG ARNOTT'S INDONESIA (1.845.617.945) 1.024.394.566
(821.223.379)
118 HUTANG DAGANG SHP
118 HUTANG DAGANG LAIN LAIN (46.062.715) 13.831.480
(32.231.235)
118 HUTANG DAGANG WASTE (80.591.416) (20.973.848)
(101.565.264)
118 HUTANG DAGANG ANGGOTA
118HUTANG DAGANG - MATERIAL SUPPLIES ARNOTTS (112.141.963)
(128.051.487)
(240.193.450)
** >> TOTAL HUTANG DAGANG << ** (2.084.414.040) 889.200.711
(1.195.213.329)
HUTANG LAIN-LAIN
119 HUTANG LAIN LAIN - DEPOSIT WASTE (1.444.276.317) 203.969.600
(1.240.306.717)
119 HUTANG LAIN-LAIN - BANK YUDHA BHAKTI (12.883.147) (12.883.147)
119 HUTANG LAIN-LAIN - BANK SYARIAH MANDIRI (4.439.712.967) (69.756.861)
(4.509.469.828)
119 HUTANG LAIN LAIN - LAINNYA (3.522.792) (238.681)
(3.761.473)
119HUTANG LAIN LAIN - BANK MUAMALAT INDONESIA (204.918.540)
7.946.480
(196.972.060)
119 HUTANG BTN (LINKAGE)
(2.440.000.000)
(2.440.000.000)
119 HUTANG LAIN LAIN - PELAYANAN ANGGOTA (9.570.030) (9.570.030)
119 HUTANG LAIN LAIN - JASA ANGGOTA (152.411.145) (25.620.738)
(178.031.883)
119HUTANG LAIN LAIN - DEVIDEN YANG BELUM DIBAGI (2.879.469)
(2.879.469)
119 CADANGAN R/L REVALUASI STOCK (34.942.748)
5.823.791 (29.118.957)
119 DANA PEMBANGUNAN (35.047.652) (35.047.652)
119 DANA PENGURUS (38.237.953) (10.202.285)
(48.440.238)
119 DANA KARYAWAN (191.186.157) (51.011.424)
(242.197.581)
119 DANA PENDIDIKAN (203.504.223) (5.101.142)
(208.605.365)
119 DANA SOSIAL (73.206.255) 3.838.457
(69.367.798)
119 DANA LAIN-LAIN (108.160.145) (26.677.500)
(134.837.645)
** >> TOTAL HUTANG LAIN-LAIN << ** (6.954.459.540)
(2.407.030.303)
(9.361.489.843)
HUTANG JANGKA PENDEK
120 HUTANG JAMSOSTEK
120 HUTANG LEASING (818.438.800) 45.664.000
(772.774.800)
** >> TOTAL HUTANG JANGKA PENDEK << ** (818.438.800) 45.664.000
(772.774.800)
BIAYA YANG MASIH HARUS DIBAYAR
123 BIAYA YANG MASIH HARUS DIBAYAR (105.439.769) (2.715.254)
(108.155.023)
123 PPH 21 YANG MASIH HARUS DIBAYAR (1.162.433) 38.302
(1.124.131)
123 PPN YANG MASAIH HARUS DIBAYAR (223.459.402) (103.009.751)
(326.469.153)
123 PPH 25 YANG MASIH HARUS DIBAYAR (36.156.985) (9.139.189)
(45.296.174)
123 PPH 23 YANG MASIH HARUS DIBAYAR (8.764) (2.335)
(11.099)
123 CADANGAN RAT (201.295.118) 137.297.300
(63.997.818)
123 SERVICE&PAJAK KEND YMH DIBAYAR (15.576.288) 24.165.288
8.589.000
123 BINGKISAN YMH DIBAYAR (59.448.000) (9.908.000)
(69.356.000)
123 PEND BUNGA YMH DITERIMA (182.659.266) 14.072.801
(168.586.465)
** >> TOTAL BIAYA TERUTANG << ** (825.206.025) 50.799.162
(774.406.863)
MODAL - SISA USAHA
130 DANA CADANGAN KOPERASI (1.827.768.822) 1.150.960
(1.826.617.862)
130 SIMPANAN POKOK (47.570.000) 610.000
(46.960.000)
130 CADANGAN DEVIDEN
130 SIMPANAN WAJIB (2.121.783.000) (41.915.000)
(2.163.698.000)
130 SIMPANAN SUKARELA (5.082.706.584) (24.594.000)
(5.107.300.584)
** >> TOTAL MODAL & SISA USAHA << ** (9.079.828.406) (64.748.040)
(9.144.576.446)
LABA DITAHAN
134 RUGI / LABA TAHUN LALU
135 PENDAPATAN BERSIH (118.666.357) (27.417.565)
(146.083.922)
** >> SALDO AKHIR LABA DITAHAN << ** (118.666.357) (27.417.565)
(146.083.922)
*** >>> TOTAL MODAL USAHA <<< *** (9.198.494.763) (92.165.605)
(9.290.660.368)
*****>>>>>>TOTAL PASSIVA <<<< ***** (19.881.013.168)
(1.513.532.035)
(21.394.545.203)
KOPERASI USAHA BERSAMA
Jl. Raya Harapan Baru Blok A8 No. 4
BEKASIKOPERASI USAHA
BERSAMA
LAPORAN RUGI LABA
per 31 juli 2011
MAIN SUB CUMMULATIVE TOTAL NET
ACC.
ACC. D E S C R I P T I O N PREVIOUS MONTH
TRANSACTION
YEAR TO DATE
PENJUALAN BERSIH
201110
0PENJUALAN - BARANG WARUNG DAN KONSUMSI (302.818.483)
(163.517.834)
(466.336.317)
201120
0 PENJUALAN - WASTE (617.971.504) (138.429.364)
(756.400.868)
201130
0 PENJUALAN TOKO (1.355.560.931) (242.504.503)
(1.598.065.434)
201140
0 SALES - MATERIAL SUPPLIES (108.697.040) (210.799.160)
(319.496.200)
** >> TOTAL PENJUALAN BERSIH << ** (2.385.047.958) (755.250.861)
(3.140.298.819)
TRANSPORTER
202110
0 TRANSPORTER (1.572.815.753) (319.004.160)
(1.891.819.913)
** >> TOTAL TRANSPORTER << ** (1.572.815.753) (319.004.160)
(1.891.819.913)
HARGA POKOK PENJUALAN
205110
0HARGA POKOK PENJUALAN - BARANG KONSUMSI 269.972.686
130.449.229
400.421.915
205120
0 HARGA POKOK PENJUALAN - WASTE 358.380.746 79.208.125
437.588.871
205130
0 HARGA POKOK PENJUALAN - TOKO 1.163.432.907 208.256.224
1.371.689.131
205140
0 HPP - MATERIAL SUPPLIES ARNOTTS 101.468.150 191.374.000
292.842.150
** >> TOTAL HARGA POKOK PENJUALAN << ** 1.893.254.489
609.287.578
2.502.542.067
209110
0 HARGA POKOK LAIN - LAIN / TOKO 22.830.438 4.226.182
27.056.620
209120
0 HARGA POKOK LAIN-LAIN / FO
** >> TOTAL HARGA POKOK LAIN-LAIN << ** 22.830.438
4.226.182
27.056.620
*** >>> LABA KOTOR USAHA <<< *** (2.041.778.784) (460.741.261)
(2.502.520.045)
BIAYA ADMINISTRASI
214100
0 ADMINISTRASI SIMPAN PINJAM 218.259.685 43.137.829
261.397.514
215100
0 ADMINISTRASI - WARUNG 35.530.302 12.222.281
47.752.583
216100
0 ADMINISTRASI - TRANSPORTER 1.434.832.685 325.429.031
1.760.261.716
217100
0 ADMINISTRASI - WASTE 213.609.939 27.570.124
241.180.063
218100
0 ADMINISTRASI TOKO 138.160.743 28.875.415
167.036.158
213100
0 ADMINISTRASI KANTOR & UMUM 210.462.350 44.395.427
254.857.777
219100
0BIAYA ADMINISTRASI - MATERIAL SUPPLIES 350.000
536.030
886.030
** >> TOTAL BIAYA ADMINISTRASI << ** 2.251.205.704 482.166.137
2.733.371.841
PENDAPATAN BUNGA
220110
0 INTEREST INCOME - TIME DEPOSIT (1.307.336) (186.849)
(1.494.185)
220120
0 INTEREST INCOME - BANK MEGA
220130
0 INTEREST INCOME - BANK ACCOUNT (21.578.147) (19.535)
(21.597.682)
220140
0 INTEREST INCOME - BANK LOAN (20.248.606) (5.529.311)
(25.777.917)
220150
0 INTEREST INCOME - LOAN (371.843.814) (69.246.674)
(441.090.488)
220160
0 INTEREST INCOME- BARANG (70.277.003) (15.181.377)
(85.458.380)
220170
0 INTEREST INCOME-KPR (70.671.210) (15.103.764)
(85.774.974)
220180
0 INTEREST INCOME - KOMERSIAL (792.296) (471.858)
(1.264.154)
220800
0 JASA GIRO (487.246) (6.890)
(494.136)
** >> TOTAL PENDAPATAN BUNGA << ** (557.205.658) (105.746.258)
(662.951.916)
223100
0 OTHER INCOME SIMPAN PINJAM (4.031.999) (330.638)
(4.362.637)
223200
0 PENDAPATAN LAIN LAIN - TOKO OMI (6.787.564) (1.571.937)
(8.359.501)
223300
0 PENDAPATAN LAIN-LAIN - WASTE (130.432.800) (31.351.500)
(161.784.300)
223500
0 PENDAPATAN LAIN - LAIN - FO (28.850.526) (5.823.791)
(34.674.317)
223900
0 PENDAPATAN LAIN2/FEE KOPREASI (31.624.916) (5.949.900)
(37.574.816)
** >> TOTAL PENDAPATAN LAIN LAIN << ** (201.727.805) (45.027.766)
(246.755.571)
224100
0 BIAYA BUNGA -JAMSOSTEK 225.000 225.000
225100
0 BIAYA PELAYANAN ANGGOTA 267.735.294 71.415.994
339.151.288
225200
0 BINGKISAN HARI RAYA & KALENDER 59.448.000 9.908.000
69.356.000
227100
0 BIAYA LAIN-LAIN 80.400.000 13.400.000
93.800.000
** >> TOTAL BIAYA LAIN LAIN << ** 407.808.294 94.723.994
502.532.288
** >>> PENDAPATAN SEBELUM PAJAK <<< ** (2.182.441.603)
(472.395.864)
(2.654.837.467)
228200
0 PPH 25 TOKO OMI 6.306.840 1.370.878
7.677.718
228300
0 PPH 25 SIMPAN PINJAM 16.818.240 3.655.676
20.473.916
228400
0 PPH 25 TRANSPORTER 4.204.561 913.919
5.118.480
228500
0 PPH 25 WASTE 14.715.961 3.198.716
17.914.677
** >>> TOTAL PAJAK PENDAPATAN <<< ** 42.045.602 9.139.189
51.184.791
** >>> PENDAPATAN BERSIH <<< *** (2.140.396.001) (463.256.675)
(2.603.652.676)