B PASSIVA
KEWAJIBAN JANGKA PENDEK
Huatang Dagang
Hutang Bank
Hutang pajak PPh ps 21
Hutang PPN 49,397,544.00
Hutang PBB
Hutang biaya yang masih harus dibayar 115,837,138.00
Hutang service wisata -
Pendapatan diterima dimuka -
Jumlah : 165,234,682.00
2, Biaya Kantor
- Listrik 58,715,464.00
- Telepon 13,449,374.00
- Meterai dan perangko 3,441,308.00
- Alat Tulis 16,545,545.00
- Majalah dan surat kabar 1,761,000.00
- Barang cetak 370,000.00
- Biaya rapat 3,563,900.00
- Jamuan tamu -
- Perjalanan dinas 38,954,784.00
- Akuntan Publik / Audit 7,000,000.00
- Sumbangan -
- Biaya rumah tangga 33,238,050.00
3, Biaya Pemeliharaan
- Gedung Kantor 7,739,500.00
- Inventaris Kantor 9,406,000.00
- Kendaraan bermotor
1, Premium dan Oli 33,853,720.00
2, Reparasi 9,080,400.00
3, Pemakaian Ban 709,000.00
4, Biaya Pajak
- Pajak Kendaraan 12,922,650.00
- Pajak Bumi dan Bangunan 211,793,427.00
LABA RUGI
PER 31 DESEMBER 2014
NO U R A I A N LABA RUGI
I PENDAPATAN USAHA
Penjualan Produksi 5,728,967,945.00
Penjualan Wisata 520,077,795.00
Pendapatan lain-lain
6,249,045,740.00
168,304,746.80 728,646,269.78
165,606,875.00 677,241,705.08
Januari
Saldo Mutasi Kas
Debet Kredit
Bahan Pembantu 21,312,526.00 17,924,000.00 -
Barang dalam proses 97,703,659.94 24,616,308.00
Barang Jadi 662,771,660.59 181,049,569.00
Peralatan untuk proses 57,000,230.00 2,985,000.00
Juli
Mutasi Kas
Debet Kredit
Bahan Pembantu 5,743,000.00 -
Barang dalam proses 99,599,829.00
Barang Jadi 732,898,904.00
Peralatan untuk proses 28,260,000.00
3,109,336,877.26
3,150,007,408.91
3,239,628,730.62
3,280,543,359.43
3,321,457,988.24
3,363,820,221.74
3,406,182,455.24
3,448,544,688.74
3,490,906,922.24
3,533,269,155.74
3,575,631,389.24
3,629,007,868.59
3,629,007,868.59
Januari Pebruari
Memorial Mutasi Kas Memorial
Debet Kredit Debet Kredit Debet
0.00 14,281,840.00 15,748,000.00 0 0.00
15,352,592.00 0.00 36,880,880.00 15,352,592.00
78,283,010.00 260,721,186.00 226,554,160.00 74,408,090.00
3,611,600.00 6,455,000.00
Juli Agustus
Memorial Mutasi Kas Memorial
Debet Kredit Debet Kredit Debet
0.00 7,575,310.00 13,843,500.00 0 0.00
3,260,100.00 0.00 151,199,995.00 3,260,100.00
38,552,500.00 42,749,950.00 230,962,512.00 137,600,950.00
5,188,100.00 4,949,700.00
2,228,531,000.47
2,228,531,000.47
ari Maret
Memorial Mutasi Kas Memorial
Kredit Debet Kredit Debet Kredit
17,995,340.00 18,308,000.00 0.00 0.00 17,830,125.00
0.00 38,013,756.00 16,297,592.00 0.00
227,371,192.00 208,904,010.00 71,241,925.00 376,801,558.00
6,247,550.00 1,437,500.00 7,120,000.00
us September
Memorial Mutasi Kas Memorial
Kredit Debet Kredit Debet Kredit
12,400,150.00 1,413,000.00 0.00 0.00 4,040,000.00
93,507,000.00 117,440,478.00 3,260,100.00 210,583,664.92
440,746,976.00 235,032,852.00 247,415,964.92 276,481,014.92
6,443,200.00 11,400,000.00 6,540,700.00
April
Mutasi Kas Memorial
Debet Kredit Debet Kredit
101,755,500.00 0.00 0.00 101,873,902.00
16,468,263.00 15,867,692.00 0.00
236,868,042.00 112,706,468.24 11,579,618.00
15,872,500.00 4,740,000.00
Oktober
Mutasi Kas Memorial
Debet Kredit Debet Kredit
1,662,500.00 0.00 0.00 4,630,914.00
31,713,526.00 3,260,100.00 300,000,000.00
238,905,429.00 345,988,755.00 547,874,053.00
22,650,000.00 16,256,355.00
Mei
Mutasi Kas Memorial
Debet Kredit Debet Kredit
25,085,500.00 0.00 0.00 16,338,250.00
11,594,763.00 15,352,592.00 0.00
252,303,078.00 61,923,100.00 418,145,509.00
3,630,000.00 6,435,050.00
November
Mutasi Kas Memorial
Debet Kredit Debet Kredit
2,931,000.00 6,622,400.00
35,249,375.00 180,649,230.02
685,042,997.02 487,401,902.00
10,317,828.00
Juni
Mutasi Kas Memorial
Debet Kredit Debet Kredit
19,732,500.00 0.00 0.00 19,317,900.00
22,315,854.00 10,817,748.00 0.00
551,480,077.00 38,336,700.00 547,868,650.00
26,252,500.00 6,076,200.00
Desember
Mutasi Kas Memorial
Debet Kredit Debet Kredit
3,936,500.00 754,500.00 10,208,810.00
8,540,615.00 1,852,690.18 0.00
649,990,460.00 126,393,923.74 899,151,905.00
3,000,000.00 1,931,200.00
untuk ngecek
Debet Kredit Jumlah Jumlah
198,553,500.00 187,637,357.00 386,190,857.00 386,190,857.00
238,930,632.00 - 238,930,632.00 238,930,632.00
2,094,058,229.24 1,842,487,713.00 3,936,545,942.24 3,936,545,942.24
56,632,500.00 34,230,400.00 90,862,900.00 90,862,900.00
untuk ngecek
Debet Kredit Jumlah Jumlah
30,284,000.00 45,477,584.00 75,761,584.00 75,761,584.00
458,636,908.18 784,739,894.94 1,243,376,803.12 1,243,376,803.12
3,668,785,247.68 2,694,405,800.92 6,363,191,048.60 6,363,191,048.60
70,259,700.00 46,677,383.00 116,937,083.00 116,937,083.00
Total
228,837,500.00 233,114,941.00 461,952,441.00 461,952,441.00
697,567,540.18 784,739,894.94 1,482,307,435.12 1,482,307,435.12
5,762,843,476.92 4,536,893,513.92 10,299,736,990.84 10,299,736,990.84
126,892,200.00 80,907,783.00 207,799,983.00 207,799,983.00