PREMIUM
NOZZLE A1
TELLER AWAL
TELLER AKHIR
PENJUALAN KOTOR
TERRA
NOZZLE A2
SHIFT I
1,622,910
1,623,709
799
10
1,801,973
1,802,658
685
10
1,623,709
1,624,453
744
1,802,658
1,803,142
484
NOZZLE A3
2,138,910
2,139,797
887
10
PENJUALAN BERSIH
HARGA JUAL / L
JUMLAH (Rp.)
STOCK DI DOM-BAK
SHIFT II
TELLER AWAL
TELLER AKHIR
PENJUALAN KOTOR
TERRA
2,139,797
2,140,418
621
PENJUALAN BERSIH
HARGA JUAL / L
JUMLAH (Rp.)
STOCK DI DOM-BAK
SHIFT III
TELLER AWAL
TELLER AKHIR
PENJUALAN KOTOR
TERRA
PENJUALAN BERSIH
HARGA JUAL / L
JUMLAH (Rp.)
STOCK DI DOM-BAK
TOTAL (LITER)
1,624,453
1,624,977
524
1
1,803,142
1,803,362
220
2,140,418
2,140,668
250
SOLAR B
NOZZLE A4
1,391,815
1,392,475
660
10
JUMLAH
6,955,608
6,958,639
3,031
40
2,991
4,500
13,459,500
34,818
NOZZLE B1
TELLER AWAL
TELLER AKHIR
PENJUALAN KOTOR
TERRA METER
PENJUALAN BERSIH
NOZZLE B2
SHIFT I
3,124,316
3,124,632
316
10
5,473,625
5,474,090
465
10
3,124,632
3,124,732
100
5,474,090
5,474,598
508
HARGA JUAL / L
JUMLAH (Rp.)
STOCK DI DOM-BAK
SHIFT II
1,392,475
1,393,113
638
6,958,639
6,961,126
2,487
2,487
4,500
11,191,500
32,093
TELLER AWAL
TELLER AKHIR
PENJUALAN KOTOR
TERRA METER
PENJUALAN BERSIH
HARGA JUAL / L
JUMLAH (Rp.)
STOCK DI DOM-BAK
SHIFT III
1,393,113
1,393,449
336
6,961,126
6,962,456
1,330
1
1,329
4,500
TELLER AWAL
TELLER AKHIR
PENJUALAN KOTOR
TERRA METER
PENJUALAN BERSIH
5,980,500
JUMLAH (Rp.)
30,866
6,807
HARGA JUAL / L
STOCK DI DOM-BAK
TOTAL (LITER)
3,124,732
3,124,969
237
5,474,598
5,477,183
2,585
SOLAR B
NOZZLE B3
NOZZLE B4
JUMLAH
NOZZLE C1
SHIFT I
3,536,354
3,536,645
291
10
1,762,597
1,763,394
797
10
13,896,892
13,898,761
1,869
40
1,829
4,300
TELLER AWAL
TELLER AKHIR
7,864,700
JUMLAH (Rp.)
32,000
PENJUALAN KOTOR
TERRA METER
PENJUALAN BERSIH
3,137,595
3,137,735
140
10
HARGA JUAL / L
STOCK DI DOM-BAK
SHIFT II
3,536,645
3,537,220
575
1,763,394
1,763,609
215
13,898,761
13,900,159
1,398
1,398
4,300
6,011,400
30,595
TELLER AWAL
TELLER AKHIR
PENJUALAN KOTOR
TERRA METER
PENJUALAN BERSIH
3,137,735
3,138,288
553
HARGA JUAL / L
JUMLAH (Rp.)
STOCK DI DOM-BAK
SHIFT III
3,537,220
3,538,455
1,235
1,763,609
1,763,939
330
1
13,900,159
13,904,546
4,387
1
4,386
4,300
TELLER AWAL
TELLER AKHIR
PENJUALAN KOTOR
TERRA METER
PENJUALAN BERSIH
18,859,800
JUMLAH (Rp.)
26,333
7,613
HARGA JUAL / L
STOCK DI DOM-BAK
TOTAL (LITER)
3,138,288
3,138,807
519
SOLAR C
NOZZLE C2
SHIFT I
5,517,131
5,517,905
774
10
NOZZLE C3
4,383,407
4,384,307
900
10
NOZZLE C4
2,114,746
2,115,019
273
10
JUMLAH
15,152,879
15,154,966
2,087
40
2,047
4,300
TELLER AWAL
TELLER AKHIR
8,802,100
JUMLAH (Rp.)
39,668
PENJUALAN KOTOR
TERRA METER
PENJUALAN BERSIH
HARGA JUAL / L
STOCK DI DOM-BAK
SHIFT II
5,517,905
5,518,341
436
4,384,307
4,384,812
505
2,115,019
2,115,455
436
15,154,966
15,156,896
1,930
1,930
4,300
TELLER AWAL
TELLER AKHIR
8,299,000
JUMLAH (Rp.)
37,735
PENJUALAN KOTOR
TERRA METER
PENJUALAN BERSIH
HARGA JUAL / L
STOCK DI DOM-BAK
SHIFT III
5,518,341
5,520,366
2,025
1
4,384,812
4,386,438
1,626
2,115,455
2,115,915
460
15,156,896
15,161,526
4,630
1
4,629
4,300
TELLER AWAL
TELLER AKHIR
19,904,700
JUMLAH (Rp.)
33153.4
PENJUALAN KOTOR
TERRA METER
PENJUALAN BERSIH
HARGA JUAL / L
STOCK DI DOM-BAK
SH
8,606
TELLER AWAL
TELLER AKHIR
PENJUALAN KOTOR
TERRA METER
PENJUALAN BERSIH
HARGA JUAL / L
JUMLAH (Rp.)
STOCK DI DOM-BAK
TOTAL (LITER)
PERTAMAX
NOZZLE D1
316,752
316,868
116
10
NOZZLE D2
SHIFT I
151,897
151,933
36
10
NOZZLE D3
NOZZLE D4
JUMLAH
468,649
468,801
152
20
132
6,050
798,600
5055.5
SHIFT II
316,868
317,091
223
151,933
151,992
59
468,801
469,083
282
282
6,050
1,706,100
4766.9
SHIFT III A
317,091
317,101
10
151,992
152,050
58
1
469,083
469,151
68
1
67
6,050
405,350
4722.5
SHIFT III B (BILA TERJADI PERUBAHAN HARGA)
481
PERTAMAX PLUS
NOZZLE E1
NOZZLE E2
SHIFT I
NOZZLE E3
NOZZLE E4
TELLER AWAL
TELLER AKHIR
PENJUALAN KOTOR
TERRA METER
PENJUALAN BERSIH
HARGA JUAL / L
JUMLAH (Rp.)
STOCK DI DOM-BAK
SHIFT II
TELLER AWAL
TELLER AKHIR
PENJUALAN KOTOR
TERRA METER
PENJUALAN
HARGA JUAL / L
JUMLAH (Rp.)
STOCK DI DOM-BAK
SHIFT III A
TELLER AWAL
TELLER AKHIR
PENJUALAN KOTOR
TERRA METER
PENJUALAN
HARGA JUAL / L
JUMLAH (Rp.)
STOCK DI DOM-BAK
SHIFT III B (BILA TERJADI PERUBAHAN HARGA)
TELLER AWAL
TELLER AKHIR
PENJUALAN KOTOR
TERRA METER
PENJUALAN
HARGA JUAL / L
JUMLAH (Rp.)
STOCK DI DOM-BAK
TOTAL (LITER)
JUMLAH
NO
LITER
1
2
3
4
5
PREMIUM
HARGA/L
HARGA FAKTUR
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
LITER
16,000
1
2
3
4
5
SOLAR
16,000
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-
1
2
3
4
5
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-
PREMIUM
LITER
-
SOLAR
DO
-
LITER
16,000
HARGA RATA-RATA
PENERIMAAN DO BBM
JENIS BBM
SOLAR
HARGA/L
HARGA FAKTUR
LITER
PERTAMAX
HARGA/L
SHIFT I
#DIV/0!
4,120
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
65,920,000.00
65,920,000
SHIFT II
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-
SHIFT III
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-
LITER
-
PERTAMAX
DO
-
4,120
RTAMAX
HARGA FAKTUR
LITER
PERTAMAX PLUS
HARGA/L HARGA FAKTUR
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
RTAMAX
DO
-
LITER
-
PERTAMAX PLUS
DO
-
PENJUALAN
SHIFT
SHIFT I
SHIFT II
SHIFT III
TOTAL
PREMIUM
2,991.00
2,487.00
1,329.00
6,807.00
SOLAR
3,876.00
3,328.00
9,015.00
16,219.00
JENIS BBM
PERTAMAX
132.00
282.00
67.00
481.00
S BBM
PERTAMAX +
-
TOTAL BBM
6,999.00
6,097.00
10,411.00
23,507.00
SHIFT I
PREMIUM
34,242.6
-
================
34,242.60
2,991.00
PENJUALAN
================
31,251.60
34,817.80
================
JUMLAH KELEBIHAN/PENYUSUTAN PREMIUM
3,566.20
SOLAR
POSISI STOCK AWAL
DO DITERIMA
43,205.4
16,000.00
================
59,205.40
3,876.00
PENJUALAN
================
STOCK BERDASARKAN ADMINISTRASI
STOCK DI DOM-BAK
55,329.40
71,668.00
================
16,338.60
PERTAMAX
POSISI STOCK AWAL
DO DITERIMA
6,099.9
================
6,099.90
132.00
PENJUALAN
================
STOCK BERDASARKAN ADMINISTRASI
STOCK DI DOM-BAK
5,967.90
5,055.50
================
(912.40)
PERTAMAX PLUS
POSISI STOCK AWAL
DO DITERIMA
================
-
PENJUALAN
================
STOCK BERDASARKAN ADMINISTRASI
STOCK DI DOM-BAK
================
PENJUALAN
STOCK BERDASARKAN ADMINISTRASI
STOCK DI DOM-BAK
JUMLAH KELEBIHAN/PENYUSUTAN PREMIUM
34,817.80
================
34,817.80
2,487.00
================
32,330.80
32,093.00
================
(237.80)
SOLAR
POSISI STOCK AWAL
DO DITERIMA
PENJUALAN
STOCK BERDASARKAN ADMINISTRASI
STOCK DI DOM-BAK
JUMLAH KELEBIHAN/PENYUSUTAN PREMIUM
71,668.00
================
71,668.00
3,328.00
================
68,340.00
68,330.00
================
(10.00)
PERTAMAX
POSISI STOCK AWAL
DO DITERIMA
PENJUALAN
STOCK BERDASARKAN ADMINISTRASI
STOCK DI DOM-BAK
JUMLAH KELEBIHAN/PENYUSUTAN PREMIUM
5,055.50
================
5,055.50
282.00
================
4,773.50
4,766.90
================
(6.60)
PERTAMAX PLUS
POSISI STOCK AWAL
DO DITERIMA
================
-
PENJUALAN
================
STOCK BERDASARKAN ADMINISTRASI
STOCK DI DOM-BAK
================
SHIFT III
PREMIUM
POSISI STOCK AWAL
DO DITERIMA
PENJUALAN
STOCK BERDASARKAN ADMINISTRASI
STOCK DI DOM-BAK
JUMLAH KELEBIHAN/PENYUSUTAN PREMIUM
32,093.00
================
32,093.00
1,329.00
================
30,764.00
30,865.50
================
101.50
SOLAR
POSISI STOCK AWAL
DO DITERIMA
PENJUALAN
STOCK BERDASARKAN ADMINISTRASI
STOCK DI DOM-BAK
JUMLAH KELEBIHAN/PENYUSUTAN PREMIUM
68,330.00
================
68,330.00
9,015.00
================
59,315.00
59,486.40
================
171.40
PERTAMAX
POSISI STOCK AWAL
DO DITERIMA
PENJUALAN
STOCK BERDASARKAN ADMINISTRASI
STOCK DI DOM-BAK
JUMLAH KELEBIHAN/PENYUSUTAN PREMIUM
4,766.90
================
4,766.90
67.00
================
4,699.90
4,722.50
================
22.60
PERTAMAX PLUS
POSISI STOCK AWAL
DO DITERIMA
================
-
PENJUALAN
================
STOCK BERDASARKAN ADMINISTRASI
STOCK DI DOM-BAK
================
JML
PREMIUM
6,807.00
30,865.50
3,429.90
SOLAR
16,000.00
16,219.00
59,486.40
16,500.00
PERTAMAX
481.00
4,722.50
(896.40)
PERTAMAX PLUS
TANGGAL
DO PREMIUM
SISA DO AWAL
LITER
JUMLAH
Rp.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
16,000
16,000
PENEBUSAN
LITER
JUMLAH
Rp.
69,120,000
69,120,000
TANGGAL
48,000
207,360,000
48,000
207,360,000
DO SOLAR
SISA DO AWAL
LITER
JUMLAH
Rp.
PENEBUSAN
LITER
JUMLAH
Rp.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32,000
32,000
131,840,000
131,840,000
TANGGAL
65,920,000
48,000
197,760,000
64,000
263,680,000
DO PERTAMAX
SISA DO AWAL
LITER
JUMLAH
Rp.
1
2
3
4
5
16,000
PENEBUSAN
LITER
JUMLAH
Rp.
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
TANGGAL
DO PERTAMAX PLUS
PENEBUSAN
LITER
JUMLAH
Rp.
SISA DO AWAL
LITER
JUMLAH
Rp.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
PREMIUM
SOLAR
PERTAMAX
PERTAMAX PLUS
PREMIUM
SOLAR
PERTAMAX
PERTAMAX PLUS
DO PREMIUM
PENERIMAAN
LITER
JUMLAH
Rp.
SISA DO AKHIR
LITER
JUMLAH
Rp.
16,000
16,000
69,120,000
69,120,000
48,000
207,360,000
DO SOLAR
PENERIMAAN
LITER
JUMLAH
Rp.
SISA DO AKHIR
LITER
JUMLAH
Rp.
16,000
65,920,000
32,000
16,000
65,920,000
32,000
131,840,000
131,840,000
DO PERTAMAX
PENERIMAAN
LITER
JUMLAH
Rp.
-
SISA DO AKHIR
LITER
JUMLAH
Rp.
-
DO PERTAMAX PLUS
PENERIMAAN
LITER
JUMLAH
Rp.
-
SISA DO AKHIR
LITER
JUMLAH
Rp.
-
SISA DO
64,000
64,000
128,000
SISA DO
276,480,000
263,680,000
540,160,000
TGL
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
PERSEDIAAN AWAL
LITER
@ LITER
Rp.
34,242.60
30,865.50
4,320.00
4,320.00
TOTAL
JUMLAH
Rp.
PENERIMAAN
@ LITER
Rp.
LITER
147,928,032.00
133,338,960.00
4,320.00
TGL
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
LITER
PERSEDIAAN AWAL
@ LITER
Rp.
43,205.40
59,486.40
4,120.00
4,120.00
JUMLAH
Rp.
178,006,248.00
245,083,968.00
4,120.00
TOTAL
TGL
1
2
PERSEDIAAN AWAL
LITER
@ LITER
Rp.
6,099.90
4,722.50
5,264.00
5,264.00
PENERIMAAN
@ LITER
Rp.
LITER
16,000.00
4,120.00
16,000.00
4,120.00
32,000.00
JUMLAH
Rp.
32,109,873.60
24,859,240.00
PENERIMAAN
@ LITER
Rp.
LITER
5,264.00
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
-
TOTAL
7,624.10
TGL
1
2
3
4
5
6
7
PERSEDIAAN AWAL
LITER
@ LITER
Rp.
-
JUMLAH
Rp.
PENERIMAAN
@ LITER
Rp.
LITER
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
TOTAL
HPP
BBM
PREMIUM
SOLAR
PERTAMAX
PERTAMAX +
TOTAL
LITER
@ LITER
RP.
13,142.00
28,919.00
4,120.00
119,146,280.00
656.00
5,264.00
3,453,184.00
42,717.00
122,599,464.00
PREMIUM
PENERIMAAN
JUMLAH
Rp.
LITER
6,807.00
6,335.00
13,142.00
13,142.00
PENJUALAN
@ LITER
Rp.
4,320.00
JUMLAH
Rp.
29,406,240.00
29,406,240.00
4,500.00
147,928,032.00
59,139,000.00
SOLAR
PENERIMAAN
JUMLAH
Rp.
LITER
PENJUALAN
@ LITER
Rp.
JUMLAH
Rp.
65,920,000.00
16,219.00
4,120.00
66,822,280.00
65,920,000.00
12,700.00
4,120.00
52,324,000.00
131,840,000.00
28,919.00
28,919.00
119,146,280.00
4,300.00
124,351,700.00
PERTAMAX
PENERIMAAN
JUMLAH
Rp.
LITER
481.00
PENJUALAN
@ LITER
Rp.
5,264.00
JUMLAH
Rp.
2,531,984.00
175.00
656.00
(132,779.70)
2,399,204.30
PERTAMAX PLUS
PENERIMAAN
JUMLAH
Rp.
PENJUALAN
@ LITER
Rp.
LITER
JUMLAH
Rp.
-
PERSEDIAAN DOMBAK
BBM
PREMIUM
SOLAR
PERTAMAX
PERTAMAX +
TOTAL
LITER
@ LITER
23,320.00
53,960.00
8,411.50
85,691.50
RP.
4,120.00
-
222,315,200.00
222,315,200.00
PERSEDIAAN CATATAN
@ LITER
JUMLAH
Rp.
Rp.
LITER
27,435.60
(6,335.00)
4,320.00
147,928,032.00
LITER
118,521,792.00
29,406,240.00
PERSEDIAAN DI DOMBAK
@ LITER
Rp.
30,865.50
23,320.00
118,521,792.00
-
4,320.00
118,521,792.00
LITER
PERSEDIAAN CATATAN
@ LITER
JUMLAH
Rp.
Rp.
LITER
PERSEDIAAN DI DOMBAK
@ LITER
Rp.
42,986.40
4,120.00
177,103,968.00
59,486.40
4,120.00
3,300.00
4,120.00
13,596,000.00
53,960.00
4,120.00
AX
LITER
5,618.90
PERSEDIAAN CATATAN
@ LITER
JUMLAH
Rp.
Rp.
5,264.00
29,577,889.60
LITER
PERSEDIAAN DI DOMBAK
@ LITER
Rp.
4,722.50
5,264.00
(175.00)
8,411.50
PLUS
PERSEDIAAN CATATAN
@ LITER
JUMLAH
Rp.
Rp.
LITER
PERSEDIAAN DI DOMBAK
@ LITER
Rp.
LITER
PENYUSUTAN
BBM
PREMIUM
SOLAR
PERTAMAX
PERTAMAX +
TOTAL
LITER
@ LITER
33,084.90
67,160.00
4,320.00
4,120.00
7,690.10
5,687.00
107,935.00
RP.
14,817,168.00
276,699,200.00
(5,097,826.80)
286,418,541.20
AAN DI DOMBAK
JUMLAH
Rp.
LITER
133,338,960.00
3,429.90
29,655.00
33,084.90
PENYUSUTAN
@ LITER
JUMLAH
Rp.
Rp.
4,320.00
14,817,168.00
14,817,168.00
14,817,168.00
AAN DI DOMBAK
JUMLAH
Rp.
245,083,968.00
LITER
16,500.00
PENYUSUTAN
@ LITER
JUMLAH
Rp.
Rp.
4,120.00
67,980,000.00
1000
222,315,200.00
50,660.00
4,120.00
67,160.00
AAN DI DOMBAK
JUMLAH
Rp.
24,859,240.00
LITER
(896.40)
208,719,200.00
276,699,200.00
PENYUSUTAN
@ LITER
JUMLAH
Rp.
Rp.
5,687.00
(5,097,826.80)
8,586.50
7,690.10
AAN DI DOMBAK
JUMLAH
Rp.
LITER
(5,097,826.80)
PENYUSUTAN
@ LITER
JUMLAH
Rp.
Rp.
-
Tanggal
Perkiraan
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
Simpanan
Ayat Silang
Pers. Solar
PPh 22
Piutang SPBU Kopo
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/05/2007
05/05/2007
05/05/2007
05/05/2007
05/05/2007
05/05/2007
05/05/2007
05/06/2007
05/06/2007
05/06/2007
05/06/2007
05/06/2007
05/06/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/12/2007
05/12/2007
05/12/2007
05/12/2007
05/12/2007
05/13/2007
05/13/2007
05/13/2007
05/13/2007
05/13/2007
Simpanan Toilet
Simpanan
Ayat Silang
Ayat Silang
Ayat Silang
05/14/2007
05/14/2007
05/14/2007
05/14/2007
05/14/2007
05/14/2007
05/14/2007
05/14/2007
05/15/2007
05/15/2007
05/15/2007
05/15/2007
05/15/2007
05/15/2007
05/15/2007
05/15/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
Pers. Solar
Pers. Premium
PPh 22
Uang Makan Pengawas
Uang Makan Supir Solar
Jamuan
Perawatan dan Pemeliharaan Lainnya
Simpanan Toilet
Simpanan
Ayat Silang
Piutang SPBU Kopo
05/17/2007
05/17/2007
05/17/2007
05/17/2007
05/17/2007 Simpanan
05/17/2007 Ayat Silang
05/17/2007 Ayat Silang
05/19/2007
05/19/2007
05/19/2007
05/19/2007
05/19/2007
05/19/2007
05/20/2007
05/20/2007
05/20/2007
05/20/2007
05/20/2007
05/20/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
Pers. Solar
PPh 22
Uang Makan Pengawas
Uang Makan Security
Uang Makan Supir Solar
Piutang Karyawan
Piutang Karyawan
Simpanan
Ayat Silang
Piutang SPBU Kopo
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
Pers. Solar
PPh 22
Uang Makan Security
Uang Makan Supir Solar
Uang Makan Supir Premium
Jamuan
Simpanan
Ayat Silang
Piutang SPBU Kopo
05/23/2007
05/23/2007
05/23/2007
05/23/2007
05/23/2007
05/23/2007
Pers. Solar
PPh 22
Uang Makan Pengawas
Uang Makan Supir Solar
Simpanan
Ayat Silang
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
Pers. Solar
Pers. Premium
PPh 22
Uang Makan Security
Uang Makan Supir Solar
Perawatan dan Pemeliharaan Lainnya
Mesin rumput
Simpanan
Ayat Silang
Piutang SPBU Kopo
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
Pers. Solar
Pers. Premium
PPh 22
Uang Makan Security
Uang Makan Supir Solar
Uang Makan Supir Premium
Piutang Karyawan
Perawatan dan Pemeliharaan Lainnya
Simpanan
Ayat Silang
05/26/2007
05/26/2007
05/26/2007
05/26/2007
05/27/2007
05/27/2007
05/27/2007
05/27/2007
05/27/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
Pers. Solar
PPh 22
Uang Makan Security
Iuran/Retribusi
Perawatan dan Pemeliharaan Lainnya
Simpanan
Ayat Silang
Piutang SPBU Kopo
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
Pers. Solar
PPh 22
Uang Makan Security
Uang Makan Supir Solar
Uang Makan Supir Premium
Simpanan Toilet
Air Isi Ulang
Simpanan
Ayat Silang
Piutang SPBU Kopo
05/30/2007
05/30/2007
05/30/2007
05/30/2007
Pers. Solar
PPh 22
Uang Makan Pengawas
Uang Makan Supir Solar
05/30/2007
05/30/2007
05/30/2007
05/30/2007
05/30/2007
Iuran/Retribusi
Alat Tulis Kantor (ATK)
Simpanan Toilet
Simpanan
Ayat Silang
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
Pers. Premium
Pers. Solar
PPh 22
Uang Makan Security
Uang Makan Supir Solar
Entertainment
Piutang Karyawan
Iuran/Retribusi
Simpanan
Ayat Silang
Piutang SPBU Kopo
05/31/2007 Kendaraan
05/31/2007 Komputer
05/31/2007 Biaya Adm. & Umum Lainnya
05/31/2007 Parkir
05/31/2007 BBM
05/31/2007 PPh 22
05/31/2007 Pers. Pertamax
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
Hadiah
Listrik
Listrik
R/L Tahun Lalu
Ayat Silang
Simpanan Toilet
Simpanan Yayasan
Laba Ditahan
Ayat Silang
Ayat Silang
Ayat Silang
Penyusutan Premium
Penyusutan Solar
Penyusutan Pertamax
01/05/2007 Simpanan
REF
Jumlah
E 8337 KG
62220
62240
Rp
Rp
10,000
40,000
wanra-koramil,PK-3 Kecamatan
66400
Rp
40,000
SSM
21800
Rp
3,479,517
11800
Rp
98,685,400
penebusan 1 S
11420
Rp
65,920,000
pph 1S
11720
Rp
206,400
storan PT Sindoro
byr simp bon SSM
11322
11322
Rp
5,058,271
7,846,391.0
Yudi shift 3
T 8006 F
T 8622 K
sampah bln april'07
80 gln x @ 3,500
Rinso 1 Kg
SSM
storan simpang ke kopo/Bank DP 4,5,6
penebusan 1 S
pph 1S
62210
62240
62230
66400
67100
21810
21800
11800
11420
11720
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
15,000
20,000
20,000
100,000
280,000
13,325
3,199,157
93,374,200
65,920,000
206,400
yudi 31 hr
Z 8654 HI
62210
62240
62220
62300
62450
62710
66100
Rp
Rp
Rp
Rp
Rp
Rp
Rp
465,000
20,000
10,000
35,000
27,000
6,700
25,000
Bpk Tatang
plastik kresek
pulpen 3 pcs
Bpk David pertamina
SSM
storan simpang ke kopo/Bank DP 7,8,9
penebusan 1 S
pph 1S
storan PT Sindoro
21800
11800
11420
11720
11322
Rp
Rp
Rp
Rp
Rp
2,795,000
99,910,000
65,920,000
206,400
4,500,000
E 8337 KG
SSM
storan simpang ke kopo/Bank DP 10,11,12
penebusan 3S
penebusan 2P
pph 2P-3S
storan PT Sindoro
62220
62240
21800
11800
11420
11410
11720
11322
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,000
20,000
2,786,529
88,894,500
197,760,000
138,240,000
1,051,200
4,000,000
B 9999 OJ ,
B 9208 VI
jatah BBM pembina AD
SSM
storan simpang ke kopo/Bank DP 13,14,15
pian 31 hr
62220
62240
62230
66500
21800
11800
62210
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,000
20,000
20,000
22,500
3,333,532
89,242,000
465,000
B 9999 OJ ,
jatah BBM pembina AD,polisi
SSM
storan simpang ke kopo/Bank DP 16
storan simpang ke kopo/Bank DP 17,18
62220
62240
66500
21800
11800
11800
Rp
Rp
Rp
Rp
Rp
Rp
10,000
20,000
67,500
2,609,713
27,839,500
71,655,900
T 8005 F
jatah BBM pembina polisi
Rinso 1kg,soklin lantai
bon sementara konveksi (plastik)
SSM
storan simpang ke kopo/Bank DP 19,20,21
penebusan 1 S
pph 1S
storan PT Sindoro
62220
62240
66500
21810
11353
21800
11800
11420
11720
11322
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,000
20,000
45,000
19,000
18,000
2,509,093
90,126,500
65,920,000
206,400
10,000,000
B 9345 WV
T 8354 K
isi streples,solasiban,dobeltip,lampu,tintastempel
bon sementara konveksi (benang)
SSM
storan simpang ke kopo/Bank DP 22,23,24
penebusan 1 S
pph 1S
62220
62240
62230
62450
11353
21800
11800
11420
11720
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,000
20,000
20,000
84,000
5,000
2,768,125
87,871,000
65,920,000
206,400
E 8337 KG
oli 1 ltr
sdr.sodikin
bon sementara konveksi (byr penjahit)
SSM
storan simpang ke kopo/Bank DP 25,26,27
penebusan 1S
penebusan 1P
pph 1P-1S
storan PT Sindoro
62240
68200
11332
11353
21800
11800
11420
11410
11720
11322
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
20,000
17,000
500,000
1,780,000
2,236,000
99,697,500
65,920,000
69,120,000
422,400
5,000,000
62210
62220
62240
62230
68200
21800
11800
11420
11720
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
315,000
10,000
20,000
20,000
5,000
2,795,000
94,106,000
65,920,000
206,400
T 8912 G
jatah BBM pembina AD,polres krw
triplek,cat,kuas,paku
SSM
storan simpang ke kopo/Bank DP 31,32,33
penebusan 2s
penebusan 2P
pph 2P-2S
storan PT Sindoro
62220
62240
66500
62450
21800
11800
11420
11410
11720
11322
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,000
20,000
112,500
30,000
4,387,677
88,574,000
131,840,000
138,240,000
844,800
8,000,000
D 9154 SC
SSM
storan simpang ke kopo/Bank DP 34
storan simpang ke kopo/Bank DP 35,36
62220
62230
21800
11800
11800
Rp
Rp
Rp
Rp
Rp
10,000
20,000
3,911,151
31,017,000
51,176,000
62220
62240
21820
Rp
Rp
Rp
10,000
40,000
10,000
21810
21800
11800
11800
11800
Rp
Rp
Rp
Rp
Rp
19,000
2,789,152
23,302,200
15,032,300
49,387,000
B 9208 VI
sdr Ujang S
SSM
storan simpang ke kopo/Bank DP 40,41,42
penebusan 1S
pph 1S
storan PT Sindoro
62220
62230
11332
21800
11800
11420
11720
11322
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,000
20,000
200,000
2,236,000
87,790,500
65,920,000
206,400
10,000,000
B 9345 WV
85 gln x @ 3,500
lampu,polybag,paku
SSM
storan simpang ke kopo/Bank DP 43,44,45
penebusan 1S
pph 1S
62220
62240
67100
62450
21800
11800
11420
11720
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,000
20,000
297,500
98,500
3,502,565
91,573,000
65,920,000
206,400
penebusan 4S
penebusan 3P
pph 3P-4S
pian shift 3
T 8912 G
pak joko,pengawas,adm
solasiban (pak Acep)
soklin lantai
SSM
storan simpang ke kopo/Bank DP 46,47,48
storan PT Sindoro
11420
11410
11720
62210
62240
66100
62450
21810
21800
11800
11322
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
263,680,000
207,360,000
1,473,600
15,000
20,000
33,000
3,000
5,500
3,600,648
80,231,500
5,000,000
B 9999 OJ ,
D 9154 SC
B 9272 IU
62220
62240
62230
62250
Rp
Rp
Rp
Rp
10,000
20,000
20,000
20,000
SSM
storan simpang ke kopo/Bank DP 49
storan simpang ke kopo/Bank DP 49 sisa,50,51
21800
11800
11800
Rp
Rp
Rp
4,327,520
20,000,000
74,367,500
62220
Rp
10,000
T 8912 G
62240
Rp
20,000
66500
Rp
22,500
soklin lantai,rinso
21810
Rp
19,000
SSM
21800
Rp
3,862,346
11800
Rp
80,402,000
storan PT Sindoro
11322
Rp
10,000,000
B 9999 OJ ,
15 ltr solar
tekor yanto,aryadi
SSM
storan simpang ke kopo/Bank DP 55,56,57
62220
62240
62420
11332
21800
11800
Rp
Rp
Rp
Rp
Rp
Rp
10,000
20,000
64,500
50,000
3,913,000
86,061,000
D 9180 SC
polres krw
SSM
storan simpang ke kopo/Bank DP 58
storan simpang ke kopo/Bank DP 59,60
62220
62230
66500
21800
11800
11800
Rp
Rp
Rp
Rp
Rp
Rp
10,000
20,000
90,000
4,961,469
31,644,900
83,792,000
penebusan 1S
pph 1S
mema 4 hr
11420
11720
62210
62220
62240
11332
11332
21800
11800
11322
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
65,920,000
206,400
60,000
10,000
20,000
8,500
5,000
2,508,018
86,703,400
10,000,000
B 9314 OU
D 8315 CV
bp triono
SSM
storan simpang ke kopo/Bank DP 64,65,66
storan PT Sindoro
11420
11720
62220
62240
62230
66100
21800
11800
11322
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
65,920,000
206,400
10,000
20,000
20,000
23,000
3,800,727
89,068,500
3,000,000
penebusan 1S
pph 1S
yudi shift 3
B 9999 OJ ,
SSM
storan simpang ke kopo/Bank DP 67,68,69
11420
11720
62210
62240
21800
11800
Rp
Rp
Rp
Rp
Rp
Rp
65,920,000
206,400
15,000
20,000
3,354,000
100,014,500
Z 8654 HI
tekor sodikin
tekor Kohar
SSM
storan simpang ke kopo/Bank DP 61,62,63
storan PT Sindoro
penebusan 1S
pph 1S
penebusan 1S
penebusan 1P
pph 1P-1S
11420
11410
11720
62220
62240
62450
68200
21800
11800
11322
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
65,920,000
69,120,000
422,400
10,000
20,000
30,000
5,000
3,158,952
90,279,000
5,000,000
B 9850 JR
B 9313 OU
tekor aryadi,yanto
baut,saklar
SSM
storan simpang ke kopo/Bank DP 73,74,75
11420
11410
11720
62220
62240
62230
11332
62450
21800
11800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
131,840,000
138,240,000
844,800
10,000
20,000
20,000
50,000
10,000
2,236,000
91,614,500
E 8109 KG
power,saklar bel
SSM
62220
62240
62450
21800
Rp
Rp
Rp
Rp
10,000
20,000
14,000
3,201,995
11800
Rp
83,979,000
62220
Rp
10,000
T 8912 G
kabel komputer
SSM
storan simpang ke kopo/Bank DP 70,71,72
storan PT Sindoro
penebusan 2s
penebusan 2P
pph 2P-2S
T 8912 G
T 8622 K
SSM
storan simpang ke kopo/Bank DP 79
storan simpang ke kopo/Bank DP 80,81
62240
62230
21800
11800
11800
Rp
Rp
Rp
Rp
Rp
20,000
20,000
3,774,712
26,449,200
74,143,000
penebusan 1S
pph 1S
11420
11720
62220
66400
62450
21800
11800
11322
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
65,920,000
206,400
10,000
20,000
199,500
2,407,527
84,566,000
9,000,000
E 8337 KG
B 9914 WV
stella
81 gln x @ 3,500
SSM
storan simpang ke kopo/Bank DP 85,86,87
storan PT Sindoro
11420
11720
62220
62240
62230
21810
67100
21800
11800
11322
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
65,920,000
206,400
10,000
20,000
20,000
8,000
283,500
2,795,000
96,673,300
4,000,000
penebusan 1 Solar
pph 1 Solar
pian shift 3
B 9999 OJ ,
11420
11720
62210
62240
Rp
Rp
Rp
Rp
65,920,000
206,400
15,000
20,000
wanra-koramil
lampu 7 bh @ 28,500
SSM
storan simpang ke kopo/Bank DP 82,83,84
storan PT Sindoro
penebusan 1 Solar
pph 1 Solar
PK-3 kecamatan
buku iqro,palstik kliping
soklin lantai
SSM
storan simpang ke kopo/Bank DP 88,89,90
66400
62710
21810
21800
11800
Rp
Rp
Rp
Rp
Rp
20,000
22,500
5,500
3,281,416
104,934,000
penebusan 3 premium
penebusan 3 Solar
pph 1 Solar
B 9999 OJ ,
polres krw
Handani
sampah Mei'07
SSM
storan simpang ke kopo/Bank DP 91,92,93
storan PT Sindoro
11410
11420
11720
62220
62240
66500
11332
66400
21800
11800
11322
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
207,360,000
197,760,000
1,267,200
10,000
20,000
90,000
1,000,000
100,000
3,550,166
81,328,600
10,000,000
12400
Rp
6,000,000
beli komputer
62440
Rp
9,720,000
ketenagakerjaan
67400
Rp
450,000
62510
Rp
36,000
62530
Rp
375,100
pph pertamax 2x
11720
Rp
286,476
transfer pertamax 2x
11430
Rp
90,992,000
lampu glass
pengobatan 2 orang
byr telp
gaji kary
bunga garansi
byr simp laba april'07
byr simp yayasan april'07
62450
62300
62610
62130
83000
33000
21830
63000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,700,000
70,000
275,786
24,419,000
413,406
62,390,331
6,991,926
204,000
hadiah supir
listrik pom
listrik mesjid
66200
62620
62620
Rp
Rp
Rp
2,410,000
3,158,268
60,703
33000
11800
21810
21830
35000
11800
11800
11800
61100
61200
61300
536,999.7
215,132,724.7
502,250.0
6,913,225.8
62,219,032.1
1,251,000.0
5,359,827.0
102,558,271.0
1,238,112.0
7,731,592.0
202,457.2
21800
7,846,391.0
TOTAL
Rp
6,640,428,172
URAIAN
Perkiraan
Keterangan
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/01/2007
05/01/2007
05/01/2007
05/01/2007
05/01/2007
05/01/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
05/02/2007
Simpanan Toilet
Simpanan Kelebihan
Ayat Silang
Ayat Silang
Simpanan
Piutang Langganan
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
Ayat Silang
Ayat Silang
05/03/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
storan kelebihan
Penebusan 1 Solar
pph 1 S
storan PT Sindoro
stor bon sementara SSM
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
storan kelebihan
Penebusan 1 Solar
pph 1 S
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
05/03/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
05/03/2007
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
Ayat Silang
Ayat Silang
Simpanan
shift 3
shift 3
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/04/2007
05/04/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
Ayat Silang
Ayat Silang
Simpanan
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/05/2007
05/05/2007
05/05/2007
05/05/2007
05/05/2007
05/05/2007
05/05/2007
05/05/2007
05/05/2007
05/05/2007
05/05/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/06/2007
05/06/2007
05/06/2007
05/06/2007
05/06/2007
05/06/2007
05/06/2007
05/06/2007
05/06/2007
05/06/2007
05/06/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
storan kelebihan
Penebusan 1 Solar
pph 1 S
storan PT Sindoro
storan kelebihan
penebusan 2P-3S
pph 2p-3S
storan PT Sindoro
storan kelebihan
storan kelebihan
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
05/07/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Piutang Oli
Simpanan Kelebihan
Ayat Silang
Ayat Silang
Simpanan
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
05/08/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
Ayat Silang
Ayat Silang
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
05/09/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Piutang Lain-lainnya
Simpanan Kelebihan
Ayat Silang
Ayat Silang
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
storan kelebihan
Penebusan 1 Solar
pph 1 S
storan PT Sindoro
storan kelebihan
Penebusan 1 Solar
pph 1 S
storan konveksi
storan kelebihan
penebusan 1P-1S
pph 1P-1S
05/09/2007 Simpanan
storan PT Sindoro
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
05/10/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Piutang Oli
Simpanan Kelebihan
Ayat Silang
Ayat Silang
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
05/11/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
Ayat Silang
Ayat Silang
Simpanan
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/12/2007
05/12/2007
05/12/2007
05/12/2007
05/12/2007
05/12/2007
05/12/2007
05/12/2007
05/12/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Premium
Penjualan Solar
Simpanan Toilet
Simpanan Kelebihan
shift 1
shift 1
shift 1
shift 2
shift 2
shift 3
shift 3
storan kelebihan
Penebusan 1 Solar
pph 1 S
storan kelebihan
penebusan 2P-2S
pph 2P-2S
storan PT Sindoro
storan kelebihan
shift 1
shift 1
shift 2
05/13/2007
05/13/2007
05/13/2007
05/13/2007
05/13/2007
Penjualan Solar
Penjualan Premium
Penjualan Solar
Simpanan Toilet
Simpanan Kelebihan
shift 2
shift 3
shift 3
05/14/2007
05/14/2007
05/14/2007
05/14/2007
05/14/2007
05/14/2007
05/14/2007
05/14/2007
05/14/2007
05/14/2007
05/14/2007
Penjualan Premium
Penjualan Solar
Penjualan Premium
Penjualan Solar
Penjualan Premium
Penjualan Solar
Simpanan Toilet
Simpanan Kelebihan
Ayat Silang
Ayat Silang
Simpanan
shift 1
shift 1
shift 2
shift 2
shift 3
shift 3
05/15/2007
05/15/2007
05/15/2007
05/15/2007
05/15/2007
05/15/2007
05/15/2007
05/15/2007
05/15/2007
05/15/2007
Penjualan Premium
Penjualan Solar
Penjualan Premium
Penjualan Solar
Penjualan Premium
Penjualan Solar
Simpanan Toilet
Simpanan Kelebihan
Ayat Silang
Ayat Silang
shift 1
shift 1
shift 2
shift 2
shift 3
shift 3
05/16/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
05/16/2007
Ayat Silang
Ayat Silang
Penjualan Premium
Penjualan Solar
Penjualan Premium
Penjualan Solar
Penjualan Premium
Penjualan Solar
Simpanan Toilet
Simpanan Kelebihan
Simpanan
penebusan 3P-4S
pph 3P-4S
shift 1
shift 1
shift 2
shift 2
shift 3
shift 3
05/17/2007
05/17/2007
05/17/2007
05/17/2007
Penjualan Premium
Penjualan Solar
Penjualan Premium
Penjualan Solar
shift 1
shift 1
shift 2
shift 2
storan kelebihan
storan kelebihan
Penebusan 1 Solar
pph 1 S
storan PT Sindoro
storan kelebihan
Penebusan 1 Solar
pph 1 S
storan kelebihan
storan PT Sindoro
05/17/2007
05/17/2007
05/17/2007
05/17/2007
05/17/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
shift 3
shift 3
shift 3
storan kelebihan
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
05/18/2007
05/18/2007
05/18/2007
05/18/2007
05/18/2007
05/18/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
Simpanan
shift 3
shift 3
shift 3
05/19/2007
05/19/2007
05/19/2007
05/19/2007
05/19/2007
05/19/2007
05/19/2007
05/19/2007
05/19/2007
05/19/2007
05/19/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/20/2007
05/20/2007
05/20/2007
05/20/2007
05/20/2007
05/20/2007
05/20/2007
05/20/2007
05/20/2007
05/20/2007
05/20/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
storan kelebihan
storan PT Sindoro
storan kelebihan
storan kelebihan
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
05/21/2007
Ayat Silang
Ayat Silang
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Piutang Oli
Simpanan Toilet
Simpanan Kelebihan
Simpanan
Penebusan 1 Solar
pph 1 S
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
05/22/2007
Ayat Silang
Ayat Silang
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
Simpanan
Penebusan 1 Solar
pph 1 S
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/23/2007
05/23/2007
05/23/2007
05/23/2007
05/23/2007
05/23/2007
05/23/2007
05/23/2007
05/23/2007
05/23/2007
05/23/2007
05/23/2007
05/23/2007
Ayat Silang
Ayat Silang
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
Penebusan 1 Solar
pph 1 S
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
storan kelebihan
storan PT Sindoro
storan kelebihan
storan PT Sindoro
storan kelebihan
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
05/24/2007
Ayat Silang
Ayat Silang
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
Simpanan
penebusan 1P-1S
pph 1P-1S
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
05/25/2007
Ayat Silang
Ayat Silang
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
penebusan 2P-2S
pph 2P-2S
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/26/2007
05/26/2007
05/26/2007
05/26/2007
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
shift 1
shift 1
shift 1
shift 2
storan kelebihan
storan PT Sindoro
storan kelebihan
shift 2
shift 2
shift 3
shift 3
shift 3
storan kelebihan
shift 1
05/27/2007
05/27/2007
05/27/2007
05/27/2007
05/27/2007
05/27/2007
05/27/2007
05/27/2007
05/27/2007
05/27/2007
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/28/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
05/28/2007
Ayat Silang
Ayat Silang
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
Simpanan
Penebusan 1 Solar
pph 1 S
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
05/29/2007
Ayat Silang
Ayat Silang
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Piutang Oli
Simpanan Kelebihan
Simpanan
Penebusan 1 Solar
pph 1 Solar
shift 1
shift 1
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/30/2007
05/30/2007
05/30/2007
05/30/2007
Ayat Silang
Ayat Silang
Penjualan Premium
Penjualan Solar
Penebusan 1 Solar
pph 1 Solar
shift 1
shift 1
storan kelebihan
storan kelebihan
storan PT Sindoro
storan kelebihan
storan PT Sindoro
05/30/2007
05/30/2007
05/30/2007
05/30/2007
05/30/2007
05/30/2007
05/30/2007
05/30/2007
05/30/2007
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Simpanan Toilet
Simpanan Kelebihan
shift 1
shift 2
shift 2
shift 2
shift 3
shift 3
shift 3
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
Ayat Silang
Ayat Silang
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Pertamax
Simpanan Toilet
storan kelebihan
05/31/2007 Simpanan
storan PT Sindoro
Simpanan Kopo
simp kelebihan
tambah laba
tambah laba
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
05/31/2007
Ayat Silang
Piutang SPBU Kopo
Ayat Silang
Piutang SPBU Kopo
Bon Sepatu
Simpanan Yayasan
Laba Ditahan
TOTAL
REF
Jumlah
41000
42000
Rp
Rp
13,446,000
15,591,800
43000
Rp
2,553,100
41000
Rp
9,036,000
42000
Rp
11,339,100
43000
Rp
871,200
41000
Rp
6,156,000
42000
43000
Rp
Rp
43,021,500
229,900
21810
21820
11800
11800
21800
11311
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
21820
11800
11800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,000
317
65,920,000
206,400
5,058,271
7,846,391.0
13,576,500
16,615,200
871,200
8,784,000
12,960,200
465,850
5,445,000
37,431,500
859,100
13,000
132
65,920,000
206,400
41000
42000
43000
41000
42000
43000
41000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
13,459,500
16,666,800
798,600
11,191,500
14,310,400
1,706,100
5,980,500
SALDO AWAL
PENERIMAAN
PENGELUARAN
SALDO AKHIR
181,285,979.00
181,285,979.00
-
181,285,662.00
181,285,979.00
(317.00)
163,148,082.00
163,148,082.00
-
163,147,950.00
163,148,082.00
(132.00)
42000
43000
21810
21820
11800
11800
21800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
38,764,500
405,350
10,000
450
65,920,000
206,400
4,500,000
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
21820
11800
11800
21800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
13,513,500
16,107,800
580,800
10,480,500
9,361,100
768,350
6,097,500
33,845,300
943,800
12,000
379
336,000,000
1,051,200
4,000,000
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
21820
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14,701,500
16,013,200
2,069,100
11,457,000
11,386,400
2,159,850
6,115,500
28,208,000
992,200
10,000
282
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
21820
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
15,912,000
10,818,800
1,173,700
12,573,000
8,987,000
2,329,250
6,718,500
42,587,200
1,089,000
14,000
163
173,920,100.00
173,920,100.00
-
173,919,650.00
173,920,100.00
(450.00)
432,762,229.00
432,762,229.00
-
432,761,850.00
432,762,229.00
(379.00)
3,871,032.00
93,113,032.00
(89,242,000.00)
93,112,750.00
93,113,032.00
(282.00)
2,707,213.00
102,202,613.00
102,202,450.00
102,202,613.00
(99,495,400.00)
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
11313
21820
11800
11800
21800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
13,144,500
14,796,300
1,827,100
9,310,500
8,634,400
496,100
6,547,500
36,580,100
605,000
15,000
791,000
93
65,920,000
206,400
10,000,000
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
21820
11800
11800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,739,500
15,914,300
980,100
8,419,500
10,646,800
840,950
5,409,000
35,242,800
574,750
10,000
425
65,920,000
206,400
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
11353
21820
11800
11800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14,778,000
18,253,500
1,845,250
9,531,000
10,659,700
834,900
6,421,500
41,258,500
617,100
12,000
39,000
50
135,040,000
422,400
(163.00)
357,611,893.00
168,873,993.00
188,737,900.00
168,873,900.00
168,873,993.00
(93.00)
156,904,525.00
156,904,525.00
-
156,904,100.00
156,904,525.00
(425.00)
244,712,900.00
244,712,850.00
21800
Rp
5,000,000
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
11313
21820
11800
11800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14,674,500
16,430,300
447,700
9,058,500
10,203,900
1,361,250
5,634,000
38,880,600
78,650
8,000
493,500
100
65,920,000
206,400
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
21820
11800
11800
21800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,609,000
14,581,300
1,264,450
5,395,500
35,763,100
72,600
8,131,500
13,901,900
1,403,600
11,000
227
270,080,000
844,800
8,000,000
41000
42000
43000
41000
42000
41000
42000
21810
21820
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14,422,500
15,725,100
889,350
11,965,500
9,928,700
5,323,500
27,868,300
11,000
201
41000
42000
41000
Rp
Rp
Rp
13,594,500
9,756,700
10,570,500
244,712,900.00
-
244,712,900.00
(50.00)
163,397,400.00
163,397,400.00
-
163,397,300.00
163,397,400.00
(100.00)
372,058,977.00
372,058,977.00
-
372,058,750.00
372,058,977.00
(227.00)
3,941,151.00
86,134,151.00
(82,193,000.00)
86,133,950.00
86,134,151.00
(201.00)
42000
41000
42000
21810
21820
Rp
Rp
Rp
Rp
Rp
6,561,800
6,723,000
43,369,800
13,000
352
41000
42000
41000
42000
41000
42000
21810
21820
11800
11800
21800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
13,464,000
14,039,500
9,261,000
11,472,400
5,143,500
36,863,900
12,000
200
65,920,000
206,400
10,000,000
41000
42000
41000
42000
41000
42000
21810
21820
11800
11800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14,611,500
17,458,000
9,193,500
10,135,100
5,202,000
38,889,200
12,000
265
65,920,000
206,400
11800
11800
41000
42000
41000
42000
41000
42000
21810
21820
21800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
471,040,000
1,473,600
12,595,500
15,492,900
9,238,500
9,034,300
6,043,500
31,488,900
15,000
48
5,000,000
41000
42000
41000
42000
Rp
Rp
Rp
Rp
14,148,000
13,192,400
8,887,500
12,263,600
2,868,152.00
90,589,652.00
(87,721,500.00)
90,589,300.00
90,589,652.00
(352.00)
336,297,400.00
166,382,900.00
169,914,500.00
166,382,700.00
166,382,900.00
(200.00)
161,627,965.00
161,627,965.00
-
161,627,700.00
161,627,965.00
(265.00)
581,422,248.00
561,422,248.00
20,000,000.00
561,422,200.00
561,422,248.00
(48.00)
41000
42000
43000
21810
21820
Rp
Rp
Rp
Rp
Rp
5,733,000
43,094,600
1,433,850
12,000
70
41000
Rp
14,962,500
42000
Rp
12,646,300
43000
Rp
1,851,300
41000
Rp
10,098,000
42000
Rp
7,181,000
43000
Rp
1,863,400
41000
42000
43000
21810
21820
21800
Rp
Rp
Rp
Rp
Rp
Rp
5,593,500
29,403,400
726,000
10,000
446
10,000,000
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
21820
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14,566,500
12,001,300
1,458,050
13,531,500
10,453,300
1,512,500
6,228,000
28,865,900
1,488,300
13,000
150
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
21820
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
17,037,000
11,450,900
3,267,000
18,859,500
9,670,700
4,077,700
6,394,500
48,611,500
1,125,300
24,000
269
78,765,020.00
98,765,020.00
(20,000,000.00)
98,764,950.00
98,765,020.00
(70.00)
SALDO AWAL
PENERIMAAN
PENGELUARAN
SALDO AKHIR
94,335,846.00
94,335,846.00
-
94,335,400.00
94,335,846.00
(446.00)
90,118,500.00
90,118,500.00
-
90,118,350.00
90,118,500.00
(150.00)
120,518,469.00
120,518,369.00
100.00
120,518,100.00
120,518,369.00
(269.00)
11800
11800
41000
42000
43000
41000
42000
43000
41000
42000
43000
11313
21810
21820
21800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
65,920,000
206,400
13,081,500
16,370,100
1,361,250
9,333,000
8,853,700
1,010,350
5,809,500
32,718,700
580,800
185,000
11,000
18
10,000,000
11800
11800
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
21820
21800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
65,920,000
206,400
12,793,500
20,493,800
1,524,600
8,788,500
11,364,900
834,900
4,725,000
31,820,000
586,850
10,000
177
3,000,000
11800
11800
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
21820
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
65,920,000
206,400
11,826,000
20,803,400
762,300
8,077,500
16,675,400
859,100
5,679,000
38,497,900
211,750
11,000
150
165,441,318.00
165,441,318.00
-
165,441,300.00
165,441,318.00
(18.00)
162,068,627.00
162,068,627.00
-
162,068,450.00
162,068,627.00
(177.00)
169,529,900.00
169,529,900.00
-
169,529,750.00
169,529,900.00
(150.00)
11800
11800
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
21820
21800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
135,040,000
422,400
11,673,000
18,068,600
1,300,750
8,415,000
12,237,800
871,200
4,423,500
36,210,300
290,400
12,000
402
5,000,000
11800
11800
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
21820
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
270,080,000
844,800
11,322,000
17,092,500
441,650
10,377,000
11,915,300
1,246,300
5,638,500
35,419,100
496,100
12,000
50
41000
42000
43000
41000
Rp
Rp
Rp
Rp
14,242,500
15,247,800
859,100
10,246,500
42000
Rp
12,048,600
43000
Rp
1,191,850
41000
Rp
6,174,000
42000
Rp
27,004,000
43000
Rp
199,650
21810
21820
Rp
Rp
10,000
995
41000
Rp
12,946,500
233,965,352.00
233,965,352.00
-
233,964,950.00
233,965,352.00
(402.00)
364,885,300.00
364,885,300.00
-
364,885,250.00
364,885,300.00
(50.00)
SALDO AWAL
PENERIMAAN
PENGELUARAN
SALDO AKHIR
87,224,995.00
87,224,995.00
-
87,224,000.00
87,224,995.00
(995.00)
42000
43000
41000
42000
43000
41000
42000
43000
21810
21820
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,949,700
1,573,000
10,399,500
12,310,900
2,105,400
6,570,000
45,313,400
1,234,200
14,000
312
11800
11800
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
21820
21800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
65,920,000
206,400
12,195,000
13,295,600
1,210,000
7,866,000
11,820,700
1,421,750
4,729,500
34,387,100
266,200
11,000
177
9,000,000
11800
11800
41000
42000
43000
41000
42000
43000
41000
42000
43000
21810
11313
21820
21800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
65,920,000
206,400
13,455,000
17,462,300
955,900
8,077,500
13,252,600
641,300
5,202,000
40,389,900
151,250
10,000
212,000
50
4,000,000
11800
11800
41000
42000
Rp
Rp
Rp
Rp
65,920,000
206,400
14,566,500
19,307,000
104,416,912.00
104,416,912.00
-
104,416,600.00
104,416,912.00
(312.00)
162,329,427.00
162,329,427.00
-
162,329,250.00
162,329,427.00
(177.00)
169,936,200.00
169,936,200.00
-
169,936,150.00
169,936,200.00
(50.00)
43000
41000
42000
43000
41000
42000
43000
21810
21820
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,149,500
10,170,000
15,101,600
580,800
4,711,500
42,299,100
399,300
13,000
116
11800
11800
41000
42000
43000
41000
42000
43000
41000
42000
43000
43000
21810
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
405,120,000
1,267,200
12,267,000
17,062,400
556,600
9,468,000
10,423,200
1,203,950
6,772,500
27,124,400
84,700
1,120,000
16,000
21800
Rp
10,000,000
11800
Rp
209,952,996
21820
16.0
61100
1,238,112.0
61200
7,731,592.0
61300
202,457.2
11332
1,226,000.0
11331
25,000.0
11800
11322
11800
11322
11331
21830
35000
5,359,827.0
102,558,271.0
537,000
215,132,725
502,250
6,913,226
62,219,032
Rp
Rp
Rp
Rp
Rp
174,424,816.00
174,424,816.00
-
174,424,700.00
174,424,816.00
(116.00)
SALDO AWAL
PENERIMAAN
PENGELUARAN
SALDO AKHIR
11800
7,846,391.0
Rp
6,640,428,173
0
6,640,428,173
6,640,428,172
0
6,640,428,173
6,640,428,172
0
6,640,428,173
6,640,428,172
0
6,640,428,173
6,640,428,172
0
PENERIMAAN BANK
Tanggal
URAIAN
REF Jumlah
Perkiraan Keterangan
PENGELUARAN BAN
Tanggal
URAIAN
Perkiraan
T O T AL
Rp
PENGELUARAN BANK
URAIAN
REF Jumlah
Keterangan
T O T AL
Rp
KETERANGAN
AKTIVA / HARTA
KODE
REK.
AKTIVA LANCAR
Kas
10000
11000
11100
Bank
Bank Mandiri
Bank BNI
Bank lainnya
11200
11210
11220
11230
TOTAL BANK
Piutang
Piutang Usaha
Piutang Langganan
Piutang Toilet
Piutang Oli
Piutang Kantin
Piutang Usaha lainnya
11300
11310
11311
11312
11313
11314
11315
11320
11321
11322
11323
11324
11325
0.02
0.02
11330
11331
11332
11333
11334
17,150,249.00
241,469,979.00
527,250.00
1,687,500.00
2,214,750.00
11340
11341
7,846,391.00
241,469,979.00
KREDIT
24,996,640.00
Piutang Pegawai
Bon Sepatu
Piutang Pegawai
Kesalahan Operator
Piutang Pegawai Lainnya
DEBET
SALDO AWAL
Piutang H. Endang
Piutang H. Heri
Piutang Hj.Eli
Piutang Bpk. H. Ating
Piutang Pihak III Lainnya
11342
11343
11344
11345
11346
Piutang Lain-lain
Piutang Yayasan
Piutang Proyek Masjid
Piutang Lain-lainnya
11350
11351
11352
11353
11500
11510
11520
11530
11540
11600
11700
11710
11720
11730
11740
11800
11900
69,120,000.00
131,840,000.00
-
200,960,000.00
Persediaan Oli
147,928,032.00
178,006,248.00
32,109,873.60
358,044,153.60
TOTAL SISA DO
Ayat Silang
Aktiva Lancar Lainnya
16,000.00
16,000.00
11400
11410
11420
11430
11440
537,000.00
828,238,522.62
AKTIVA TETAP
Bangunan
Inventaris Kantor
Dispenser BBM
Kendaraan
Aktiva Tetap Lainnya
Akumulasi Penyusutan
12000
12100
12200
12300
12400
12500
12600
AKTIVA LAIN-LAIN
Biaya Pendirian
Goodwill
Aktiva Lain-lainnya
TOTAL AKTIVA
KEWAJIBAN LANCAR
Hutang Usaha
Hutang Langganan
Hutang Toilet
Hutang Lainnya
20000
21000
21100
21110
21120
21130
-
21200
21210
21220
21230
21240
21250
Hutang Kendaraan
Hutang Mobil
X-Trail
Hutang Mobil Lainnya
Hutang Motor
Hutang Kendaraan lainnya
828,238,522.62
13000
13100
13200
13300
PASIVA
21300
21310
21311
21312
21320
21330
21400
21410
21420
21430
21500
21510
21520
21530
Hutang Bank
Hutang Bank Garansi
Hutang bank lainnya
21600
21610
21620
SIMPANAN
Simpanan
Simpanan Toilet
Simpanan Kelebihan
Simpanan Yayasan
Simpanan Perbaikan
21700
21710
21720
21730
21800
21810
21820
21830
21850
TOTAL SIMPANAN
MODAL/EKUITAS
Modal Disetor
Prive
R/L Tahun Lalu
R/L Tahun Berjalan
Laba Ditahan
1,358,325.00
11,388.50
6,991,925.70
30000
31000
32000
33000
34000
35000
8,361,639.20
756,860,438.30
63,016,445.12
PENDAPATAN
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Pertamax Plus
Penjualan Oli
819,876,883.42
828,238,522.62
828,238,522.62
828,238,522.62
40000
41000
42000
43000
44000
45000
TOTAL PENDAPATAN
HPP
50000
51000
51100
51200
51300
51400
52000
BIAYA/BEBAN
BEBAN PENYUSUTAN BBM
Penyusutan Premium
Penyusutan Solar
Penyusutan Pertamax
Penyusutan Pertamax Plus
Ongkos Angkut
Lain-lain
60000
61000
61100
61200
61300
61400
61500
61600
TOTAL PENYUSUTAN
62000
62100
62110
62120
62130
Uang Makan
Uang Makan Pengawas
Uang Makan Security
Uang Makan Supir Premium
62200
62210
62220
62230
62240
62250
62260
62270
62280
Biaya Pengobatan
62300
62400
62410
62420
62430
62440
62450
Perawatan Dispenser
Perawatan Genset
Perawatan Kendaraan
Perawatan Komputer
Perawatan dan Pemeliharaan Lainnya
TOTAL PERAWATAN & PEMELIHARAAN
BBM,Parkir,Tol,dll
Parkir
Tol
BBM
Ongkos
62700
62710
62720
62730
62740
62750
Beban Penyusutan
Bangunan
Dispenser
62600
62610
62620
62630
TOTAL LISTRIK,PAM,TELPON
Fotocopy,Cetak,Jilid,ATK
Alat Tulis Kantor (ATK)
Fotocopy
Cetak
Laminating
ATK Lainnya
62500
62510
62520
62530
62540
Telepon,Listrik,PAM
Telepon & fax
Listrik
PAM
62800
62810
62820
Kendaraan
Peralatan kantor
Perlengkapan kantor
Beban penyusutan Lainnya
62830
62840
62850
62860
KU OPBS
PDL
Biaya Pajak
63000
64000
65000
Biaya Entertainment,Sumbangan,Iuran,dll
Jamuan
Hadiah
Sumbangan
Iuran/Retribusi
Entertainment
Jatah Depot
Qurban,Zakat
66000
66100
66200
66300
66400
66500
66600
66700
66800
Entertainment Lainnya
TOTAL ENTERTAINMENT
68000
68100
68200
68300
68310
68320
68500
PENDAPATAN LAINNYA
Pendapatan Jasa Toilet
Pendapatan Jasa Giro
Pendapatan Lain-lainya
67000
67100
67200
67300
67400
BIAYA PENJUALAN
Genset
Mesin rumput
Fee Langganan
Sinar Jaya
Fee Langganan Lainnya
Biaya Penjualan Lainnya
70000
71000
72000
73000
R/L
BIAYA LAINNYA
Yasinan
Biaya Toilet
Biaya Lain-Lainnya
80000
81000
82000
83000
83500
84000
84100
84200
84300
84400
84500
Biaya Yayasan
Biaya Bank
Materai
Pajak
Transfer
Aplikasi
Biaya bank Lainnya
Yayasan 10 %
Perbaikan
TOTAL
Kontrol
828,238,522.62
828,238,522.62
KAS
DEBET
KREDIT
6,640,428,172.50
BNI REK ..
MANDIRI
DEBET
KREDIT
DEBET
KREDIT
7,846,391.00
1,681,500.00
-
9,527,891.00
110,404,662.00
-
317,690,995.70
-
110,404,662.00
317,690,995.70
1,813,500.00
-
527,250.00
1,226,000.00
-
1,813,500.00
1,753,250.00
DEBET
6,640,428,172.20
KREDIT
BNI REK ..
1,803,000.00
39,000.00
1,803,000.00
39,000.00
9,502,476.00
-
9,502,476.00
3,169,808,222.70
-
3,178,192,213.70
-
9,933,760,033.20
10,147,631,522.60
6,000,000.00
-
6,000,000.00
9,939,760,033.20
10,147,631,522.60
107,918,098.00
591,575.00
10,000.00
13,905,151.50
-
102,558,271.00
377,000.00
7,082.00
6,913,225.80
-
122,424,824.50
109,855,578.80
39,391.00
62,927,330.70
62,258,178.10
62,219,032.10
125,224,899.80
62,219,032.10
247,649,724.30
172,074,610.90
10,187,409,757.50
10,319,706,133.50
39,268.00
911,862,000.00
1,957,024,600.00
83,091,450.00
-
39,268.00
2,951,978,050.00
24,419,000.00
24,419,000.00
1,365,000.00
260,000.00
240,000.00
580,000.00
20,000.00
-
2,465,000.00
105,000.00
64,500.00
9,720,000.00
2,196,000.00
11,980,500.00
36,000.00
375,100.00
-
411,100.00
275,786.00
3,218,971.00
-
3,494,757.00
29,200.00
-
29,200.00
204,000.00
81,000.00
2,410,000.00
280,000.00
450,000.00
-
3,221,000.00
861,000.00
450,000.00
1,311,000.00
27,000.00
-
27,000.00
413,406.00
39,299.00
-
39,299.00
452,705.00
2,951,978,050.00
48,159,530.00
2,951,978,050.00
10,235,569,287.50
13,271,684,183.50
48,159,530.00
(3,036,114,896.00)
ADJUSTMENT
DEBET
NERACA MUTASI
KREDIT
DEBET
KREDIT
6,640,428,172.52
0.02
-
NERACA SALDO
DEBET
6,640,428,172.20
0.32
0.02
-
7,846,391.00
17,150,249.00
-
7,846,391.00
1,681,500.00
-
15,468,749.00
-
24,996,640.00
9,527,891.00
15,468,749.00
351,874,641.00
-
317,690,995.70
-
34,183,645.30
-
351,874,641.00
317,690,995.70
34,183,645.30
527,250.00
3,501,000.00
-
527,250.00
1,226,000.00
-
2,275,000.00
-
4,028,250.00
1,753,250.00
2,275,000.00
1,819,000.00
39,000.00
1,780,000.00
1,819,000.00
39,000.00
1,780,000.00
162,745,200.00
586,545,448.00
32,109,873.60
-
207,360,000.00
382,826,280.00
8,551,010.80
-
203,719,168.00
23,558,862.80
-
14,817,168.00
408,539,200.00
-
207,360,000.00
382,826,280.00
8,551,010.80
423,356,368.00
598,737,290.80
781,400,521.60
598,737,290.80
227,278,030.80
207,360,000.00
263,680,000.00
-
131,840,000.00
-
276,480,000.00
395,520,000.00
-
131,840,000.00
-
276,480,000.00
263,680,000.00
-
471,040,000.00
131,840,000.00
672,000,000.00
131,840,000.00
540,160,000.00
894,396,368.00
730,577,290.80
9,502,476.00
-
9,502,476.00
3,170,345,222.70
-
3,178,192,213.70
-
11,656,394,923.82
10,878,208,813.40
9,502,476.00
9,502,476.00
830,647,901.42
894,396,368.00
730,577,290.80
6,000,000.00
-
6,000,000.00
6,000,000.00
6,000,000.00
11,662,394,923.82
10,878,208,813.40
836,647,901.42
8,463,473.46
0.70
8,463,473.46
107,918,098.00
591,575.00
10,000.00
13,905,151.50
-
102,558,271.00
1,735,325.00
18,470.50
22,368,624.96
-
5,359,827.00
-
122,424,824.50
126,680,691.46
5,359,827.00
39,391.00
0.70
62,927,330.70
62,258,178.10
-
756,860,438.30
125,235,477.22
-
39,391.00
0.70
-
0.70
125,224,900.50
882,095,915.52
39,391.70
0.70
8,463,473.46
247,649,725.00
1,008,776,606.98
5,399,218.70
894,396,368.70
739,040,764.26
11,910,044,648.82
11,886,985,420.38
842,047,120.12
39,268.00
-
911,862,000.00
1,957,024,600.00
83,091,450.00
-
39,268.00
39,268.00
2,951,978,050.00
39,268.00
119,146,280.00
3,453,184.00
-
122,599,464.00
14,817,168.00
276,699,200.00
5,097,826.80
-
5,097,826.80
291,516,368.00
119,146,280.00
3,453,184.00
-
119,146,280.00
3,453,184.00
-
122,599,464.00
122,599,464.00
5,097,826.80
-
14,817,168.00
276,699,200.00
-
5,097,826.80
-
5,097,826.80
291,516,368.00
5,097,826.80
24,419,000.00
-
24,419,000.00
24,419,000.00
24,419,000.00
1,365,000.00
260,000.00
240,000.00
1,365,000.00
260,000.00
240,000.00
580,000.00
20,000.00
-
580,000.00
20,000.00
-
2,465,000.00
2,465,000.00
105,000.00
64,500.00
9,720,000.00
2,196,000.00
-
11,980,500.00
11,980,500.00
36,000.00
375,100.00
-
36,000.00
375,100.00
-
411,100.00
411,100.00
275,786.00
3,218,971.00
-
275,786.00
3,218,971.00
-
3,494,757.00
3,494,757.00
29,200.00
-
29,200.00
-
29,200.00
29,200.00
105,000.00
64,500.00
9,720,000.00
2,196,000.00
204,000.00
81,000.00
2,410,000.00
280,000.00
450,000.00
-
204,000.00
81,000.00
2,410,000.00
280,000.00
450,000.00
-
3,221,000.00
3,221,000.00
861,000.00
450,000.00
-
861,000.00
450,000.00
1,311,000.00
1,311,000.00
27,000.00
-
27,000.00
-
27,000.00
27,000.00
0.70
127,697,290.80
8,463,473.46
413,406.00
39,299.00
39,299.00
0.70
-
413,405.30
39,299.00
-
39,299.00
0.70
452,705.00
0.70
452,704.30
291,516,368.70
175,856,820.80
3,243,494,418.70
175,856,820.10
8,463,473.46
136,160,764.26
291,516,368.70
184,320,294.26
1,030,557,132.96
1,030,557,132.96
12,094,364,943.08
8,463,473.46
3,243,494,418.70
184,320,293.56
15,130,479,839.08
1,026,367,413.68
(3,036,114,896.00)
NERACA
RUGI/LABA
SELISIH
842,047,120.12
184,320,293.56
NERACA SALDO
KREDIT
44,614,800.00
44,614,800.00
7,846,991.00
52,461,791.00
1,780,000.00
52,461,791.00
1,143,750.00
8,470.50
8,463,473.46
9,615,693.96
693,933,107.60
62,977,299.12
(5,359,827.00)
9,070.00
#######
(599.50)
756,910,406.72
766,526,100.68
818,987,891.68
911,862,000.00
1,957,024,600.00
83,091,450.00
2,951,978,050.00
14,817,168.00
276,699,200.00
291,516,368.00
3,243,494,418.00
3,243,494,418.00
4,062,482,309.68
(3,036,114,896.00)
818,987,891.68
3,243,494,418.00
23,059,228.44
############
############
SPBU SIMPANG
LAPORAN RUGI / LABA
PERIODE 01 S.D 31 Mei 2007
KETERANGAN
NO.
Rp.
PENDAPATAN
1
2
3
4
5
Penjualan Premium
Penjualan Solar
Penjualan Pertamax
Penjualan Pertamax Plus
Penjualan Oli
911,862,000.0
1,957,024,600.0
83,091,450.0
-
JUMLAH
2,951,978,050.0
HPP
6
7
8
9
10
119,146,280.0
3,453,184.0
-
JUMLAH
122,599,464.0
Ongkos Angkut
Lain-lain
14,817,168.0
276,699,200.0
(5,097,826.8)
-
JUMLAH
286,418,541.2
Penyusutan/Kelebihan Premium
Penyusutan / Kelebihan Solar
Penyusutan / Kelebihan Pertamax
Penyusutan / Kelebihan Pertamax Plus
LABA KOTOR
17
18
19
20
2,542,960,044.8
24,419,000.0
2,465,000.0
105,000.0
11,980,500.0
21
22
23
24
25
26
27
28
29
Bbm,Parkir,Tol,dll
Telepon,Listrik,PAM
Fotocopy,Cetak,Jilid,ATK
Beban Penyusutan
KU OPBS
PDL
Biaya Pajak
Biaya Entertainment,Sumbangan,Iuran,dll
Biaya Adm. & Umum Lainnya
JUMLAH BIAYA UMUM & ADMIN.
411,100.0
3,494,757.0
29,200.0
204,000.0
3,221,000.0
1,311,000.0
47,640,557.0
BIAYA PENJUALAN
30
31
32
33
34
35
Genset
Mesin rumput
Fee Langganan
Sinar Jaya
Fee Langganan Lainnya
Biaya Penjualan Lainnya
27,000.0
-
27,000.0
36
37
38
39
40
41
42
47,667,557.0
2,495,292,487.8
PENDAPATAN LAINNYA
Pendapatan Jasa Toilet
Pendapatan Jasa Giro
Pendapatan Lain-lainnya
BIAYA LAINNYA
Yasinan
Biaya Toilet
Biaya Lain-Lainnya
Biaya Bank
413,405.3
-
413,405.3
(413,405.3)
2,494,879,082.5
2,494,879,082.5
YAYASAN 10 %
Perbaikan Mesin
LABA BERSIH SETELAH SUMB. YAYASAN
8,463,473.5
2,486,415,609.0
koreksi
76,171,261.1
2,486,415,609.0
(2,410,244,347.9)
SPBU SIMPANG
NERACA
PERIODE .
KETERANGAN
NO.
AKTIVA
I
1
2
3
4
5
6
7
AKTIVA LANCAR
Kas
Bank
Piutang Usaha
Piutang Antar SPBU
Piutang Pegawai
Piutang Pihak III
Piutang Lain-lain
Persediaan BBM di Dombak
8
9
10
11
Pers. Premium
Pers. Solar
Pers. Pertamax
Pers. Pertamax Plus
Persediaan BBM dalam Perjalanan (Sisa DO)
12
13
14
15
16
Premium
Solar
Pertamax
Pertamax Plus
Persediaan Oli
Pajak Dibayar Dimuka
17
18
19
20
21
22
PPh 21
PPh 22
PPh 25
PPN Masukan
Ayat Silang
Aktiva Lancar Lainnya
JUMLAH AKTIVA LANCAR
II
23
24
25
26
27
28
AKTIVA TETAP
Bangunan
Inventaris Kantor
Dispenser Bbm
Kendaraan
Aktiva Tetap Lainnya
Akumulasi Penyusutan
NILAI BUKU
III
29
30
31
AKTIVA LAIN-LAIN
Biaya Pendirian
Goodwill
Aktiva Lain-lainnya
RP.
NO.
KETERANGAN
RP.
PASIVA
I
0
15,468,749
34,183,645
2,275,000
1,780,000
KEWAJIBAN LANCAR
1 Hutang Usaha
2
3
4
5
6
SPBU Jomin
SPBU Kopo
SPBU Simpang
SPBU Pangulah
SPBU Wanayasa
Hutang Kendaraan
203,719,168
23,558,863
276,480,000
263,680,000
9,502,476
-
7
8
9
10
11
12
13
Mobil
Mobil Lainnya
Motor
Hutang Kendaraan Lainnya
Hutang Pihak III
Pendapatan Diterima Dimuka
Pajak Yang Masih Harus Dibayar
PPh 21
PPh29
PPN Keluaran
14 Hutang Bank
15 Hutang Lancar Lainnya
830,647,901
6,000,000
-
15
16
17
18
19
MODAL
Modal Disetor
Prive
R/L Bulan Lalu
R/L Bulan Berjalan
Laba Ditahan
693,933,108
23,059,228
62,977,299
#######
#######
#######
#######
#######
6,000,000
836,647,901
JUMLAH MODAL
779,969,635
SIMPANAN
Simpanan
Simpanan Toilet
Simpanan Kelebihan
Simpanan Yayasan
Simpanan Perbaikan
1,143,750
8,471
8,463,473
-
9,615,694
TOTAL PASIVA
789,585,329
47,062,572.30
#######
#######
#######