Jumlah Bangunan Golongan IV 3,341,716,850.00 795,000,000.00 4,136,716,850.00 167,085,842.50 3,969,631,007.50 198,481,550.38 365,567,392.88
TANAH
Tanah Komplek Jl. M.Yamin 2009 2,322,370,000.00 0.00 2,322,370,000.00 0.00 2,322,370,000.00 0.00 0.00
Jumlah Tanah ... 2,322,370,000.00 0.00 2,322,370,000.00 0.00 2,322,370,000.00 0.00 0.00
REKAPITULASI
Golongan I 210,208,536.00 44,615,997.00 254,824,533.00 105,104,268.00 149,720,265.00 74,860,132.50 179,964,400.50
Golongan II 492,923,052.00 105,518,000.00 598,441,052.00 123,230,763.00 475,210,289.00 118,802,572.25 242,033,335.25
BANGUNAN GEDUNG 3,341,716,850.00 795,000,000.00 4,136,716,850.00 167,085,842.50 3,969,631,007.50 198,481,550.38 365,567,392.88
Tanah 2,322,370,000.00 0.00 2,322,370,000.00 0.00 2,322,370,000.00 0.00 0.00
Jumlah ... 6,367,218,438.00 945,133,997.00 7,312,352,435.00 395,420,873.50 6,916,931,561.50 392,144,255.13 787,565,128.63
A B C D E F G H I
ERSAMA MAJU
TETAP & AKM. PENYUSUTAN
1 DESEMBER 2014
NILAI BUKU
S/D 31-12-2014
18,041,485.25
23,874,048.75
20,040,649.50
5,574,249.50
7,329,699.50
74,860,132.50
37,003,837.69
55,084,172.81
64,166,900.63
124,462,805.63
75,690,000.00
356,407,716.75
2,330,602,187.00
1,440,547,270.13
3,771,149,457.13
2,322,370,000.00
2,322,370,000.00
74,860,132.50
356,407,716.75
3,771,149,457.13
2,322,370,000.00
6,524,787,306.38
J
LAPORAN PT. BERSAMA MAJU
LABA / RUGI
KOREKSI FISKAL
KETERANGAN KOMERSIAL
POSITIF NEGATIF
PENDAPATAN
PENJUALAN 15,554,000,000
PENDAPATAN BUNGA BANK 45,000,000 45,000,000
PENDAPATAN SUMBANGAN 12,450,000 12,450,000
JUMLAH PENDAPATAN 15,611,450,000
HARGA POKOK PENJUALAN
PERSEDIAAN AWAL 6,675,900,000
PEMBELIAN 6,650,909,990
BARANG TERSEDIA UNTUK DIJUAL 13,326,809,990
PERSEDIAAN AKHIR 2,340,000,000
HPP 10,986,809,990
LABA KOTOR 4,624,640,010
BEBAN USAHA
BEBAN OPERASI
- GAJI KARYAWAN 2,159,159,940
- BEBAN IKLAN 260,000,000
- BEBAN ANGKUT 135,000,000
- BEBAN ENTERTAIMENT 198,000,000 65,000,000
- BEBAN PENYUSUTAN 392,144,255
- BEBAN SUMBANGAN 150,000,000 150,000,000
- BEBAN SANKSI PAJAK 5,460,000 5,460,000
- BEBAN SEWA GEDUNG 276,000,000
TOTAL 3,575,764,195
LABA SEBELUM PAJAK 1,048,875,815
1. Fasilitas 4,800,000,000
1,211,885,815 =
15,611,450,000
2. Non Fasilitas 1,211,885,815 372,614,454 =
15,554,000,000
-
-
15,554,000,000
6,675,900,000
6,650,909,990
13,326,809,990
2,340,000,000
10,986,809,990
4,567,190,010
2,159,159,940
260,000,000
135,000,000
133,000,000
392,144,255
-
-
276,000,000
-
3,355,304,195
1,211,885,815
372,614,454
839,271,361
LAPORAN PT. BERSAMA MAJU
LAPORAN NERACA
PER 31 DESEMBER 2014
ASET
ASET LANCAR Jumlah
Kas dan Setara Kas 265,000,000
Investasi Sementara 1,275,000,000
Piutang Lain - Lain 1,467,800,000
Piutang Karyawan -
Persediaan barang dagangan 2,340,000,000
Jumlah Aset Lancar 5,347,800,000
DEPOSITO 345,000,000
ASET TETAP
Harga Perolehan 7,312,352,435
Akm. Peny. Aktiva Tetap (787,565,129)
Nilai Buku 6,524,787,306