ASET
Aset Lancar
Kas dan Bank
Deposito Berjangka
Piutang Usaha-Bersih
2012
2011
3
4
2b, 5
3.077.134.915,46
2.770.828.269,82
850.484.596,52
450.000.000,00
2.399.912.212,50
6
2c, 7
2c, 8
9
161.131.500,00
53.004.435,77
1.393.910.232,63
35.495.838,00
7.491.505.191,68
96.581.750,00
79.613.160,00
2.135.355.648,39
40.975.000,00
6.052.922.367,41
2d, 10
43.213.893.538,23
35.729.066.425,03
Piutang Lain-lain
Persediaan Barang
Bahan Instalasi
Beban Dibayar Dimuka
Jumlah Aset Lancar
Total Aset
11
541.460.534,01
12
251.875.361,01
(251.875.361,01)
-
1.239.362.561,21
251.875.361,01
(251.875.361,01)
-
Catatan
Liabilitas Lancar
Hutang Usaha
Hutang Lainnya
Hutang Pajak
Hutang Jasa Produksi
Hutang Jk. Pendek Lainnya
13
14
15,28
16
17
43.755.354.072,24
36.968.428.986,24
Cadangan Umum
Saldo Laba Tahun Lalu
Saldo Laba Tahun Berjalan
Jumlah Ekuitas
51.246.859.263,92
43.021.351.353,65
18
19
20
21
2012
2011
81.718.437,00
2.155.320,00
908.087.151,41
-
1.097.766.402,00
91.591.505,00
676.276.119,96
9.633.168,45
41.000.000,00
991.960.908,41
1.916.267.195,41
1.243.230.600,20
1.484.096.540,76
4.103.267.924,79
3.420.106.899,00
10.250.701.964,75
835.166.489,91
725.078.530,18
4.103.267.924,79
5.663.512.944,88
348.148.760,00
348.148.760,00
27.706.050,00
27.706.050,00
5.738.117.335,20
3.108.096.535,20
19.200.989.135,98
2.429.021.218,32
5.753.465.800,39
6.506.748.090,87
40.004.196.390,76
17.200.989.135,98
2.210.239.197,17
8.201.250.432,09
4.345.141.102,92
35.441.571.213,37
51.246.859.263,92
43.021.351.353,65
22
Pendapatan Usaha
2f, 23
Penjualan air
Pendapatan Administrasi rekening air
Penjualan non air
Jumlah Pendapatan
Beban Pokok Usaha
2g, 24
Beban Sumber dan Perpompaan
Beban Pengolahan
Beban Transmisi dn Distribusi
Jumlah Beban Pokok Usaha
Laba Kotor
Beban Usaha
Beban Umum dan Administrasi
2g, 25
Laba Usaha
Pendapatan dan Beban Diluar Usaha
Pendapatan dan Beban Lain-lain
26
Pendapatan Lain-lain
Beban Lain-lain
Pendapatan dan Beban TRM 27
Pendapatan TRM
Beban TRM
Jumlah Pendapatan dan
Laba Sebelum Pajak
Pajak Penghasilan
Laba Bersih Setelah Pajak
28
2012
2011
23.775.226.000,00
4.011.681.500,00
5.720.023.171,78
33.506.930.671,78
26.375.929.000,00
135.395.000,00
2.232.647.703,00
28.743.971.703,00
2.811.569.705,48
65.340.000,00
8.008.818.791,48
10.885.728.496,95
1.925.943.088,27
60.142.500,00
8.348.034.969,25
10.334.120.557,52
22.621.202.174,83
18.409.851.145,48
13.897.410.861,41
12.557.026.726,09
8.723.791.313,42
5.852.824.419,39
318.524.268,04
(57.602.345,52)
304.389.638,10
(55.275.315,00)
78.948.862,33
(330.990.994,00)
8.879.790,85
79.901.880,38
(331.820.623,00)
(2.804.419,52)
8.732.671.104,27
5.850.019.999,87
2.225.923.013,41
1.504.878.896,95
6.506.748.090,87
4.345.141.102,92
Uraian
Modal Dasar
Modal Hibah
348.148.760,00
27.706.050,00
348.148.760,00
348.148.760,00
27.706.050,00
27.706.050,00
Penyertaan
Pemerintah YBDS
6.655.332.535,20
Penyertaan Pemkab
Magetan
Cadangan Umum
13.585.867.233,72
1.667.577.550,49
542.661.646,68
Saldo Laba
Koreksi Laba
Saldo Laba Tahun
Berjalan
8.201.250.432,09
34.103.626.872,67
34.103.626.872,67
(3.617.744.311,17)
542.661.646,68
67.885.902,26
4.345.141.102,92
34.103.626.872,67
35.441.571.213,36
(3.547.236.000,00)
-
3.615.121.902,26
-
3.108.096.535,20
17.200.989.135,98
2.210.239.197,17
8.201.250.432,09
4.345.141.102,92
2.630.020.800,00
-
2.000.000.000,00
-
218.782.021,15
-
(2.447.784.631,70)
-
(4.345.141.102,92)
6.506.748.090,87
2.630.020.800,00
2.000.000.000,00
(4.345.141.102,92)
218.782.021,15
(2.447.784.631,70)
6.506.748.090,87
5.738.117.335,20
19.200.989.135,98
2.429.021.218,32
5.753.465.800,39
6.506.748.090,87
40.004.196.390,76
3.617.744.311,17
Jumlah
(3.617.744.311,17)
4.345.141.102,92
2011
Rp
6.506.748.090,87
4.339.562.111,97
4.345.141.102,92
3.985.223.515,60
10.846.310.202,83
8.330.364.618,52
450.000.000,00
(370.916.057,32)
(64.549.750,00)
26.608.724,23
5.479.162,00
741.445.415,76
(1.016.047.965,00)
(89.436.185,00)
231.811.031,46
(9.633.168,45)
(41.000.000,00)
408.064.110,29
759.018.010,58
3.420.106.899,00
-
(194.754.635,00)
(20.537.150,00)
(5.795.275,00)
(21.816.667,00)
(1.170.025.703,98)
834.834.777,00
91.591.505,00
(952.187.007,96)
8.484.331,12
(36.462.925,00)
41.000.000,00
261.363.956,12
68.099.771,12
-
15.297.260.430,38
7.234.159.594,93
(11.824.389.225,17)
697.902.027,20
(8.848.309.892,43)
1.099.803.711,71
(11.126.487.197,97)
(7.748.506.180,72)
2011
2.630.020.800,00
218.782.021,15
2.000.000.000,00
(2.447.784.631,70)
(4.345.141.102,92)
(3.547.236.000,00)
542.661.646,67
3.615.121.902,26
(3.617.744.311,18)
(1.944.122.913,47)
(3.007.196.762,25)
2.226.650.318,93
(3.521.543.348,04)
850.484.596,52
4.372.027.944,56
3.077.134.915,46
850.484.596,52