Periode 2015
Periode 2015
CHART OF ACCOUNT
CODE DESCRIPTION TYPE LV GROUP
11 ASSET General
1100 KAS General 1 Asset
1100-1 KAS OPERASIONAL Detail 2
1100-2 KAS KECIL
1110 BANK
1110-1 BANK BCA
1110-2 BANK MANDIRI
1120 PIUTANG
1120-1 PIUTANG UNIT SIMPAN PINJAM
1120-2 PIUTANG PREMI ASURANSI
1200 PIUTANG
1200-1 PIUTANG KARYAWAN
1200-2 PIUTANG UBER
1210 SUSPEND INTERNAL
1210-1 KASBON HUBUNGAN ISTIMEWA
1210-2 KASBON ANGGOTA
1220 INVENTORY
1220-1 PERSEDIAAN
1600 PENYUSUTAN
1600-1 AKUMULASI PENYUSUTAN BANGUNAN
1600-2 AKUMULASI PENYUSUTAN KENDARAAN
1600-3 AKUMULASI PENYUSUTAN SARANA DAN PRASARANA
1600-4 AKUMULASI PENYUSUTAN PERALATAN KANTOR
2200 ACCRUAL
2200-1 ACCRUAL JOURNAL MEMO
3100 CAPITAL
3100-1 MODAL DASAR DITEMPATKAN/DISETOR
3100-2 AGIO SAHAM
3100-3 COMMULATIVE EARNINGS(LOSSES)
4100 REVENUE
4100-1 PENDAPATAN
6400 PENYUSUTAN
6400-1 PENYUSUTAN BANGUNAN
6400-2 PENYUSUTAN KENDARAAN
6400-3 PENYUSUTAN SARANA DAN PRASARANA
6400-4 PENYUSUTAN PERALATAN KANTOR
Debit kredit
Rp 50,000,000
Rp 50,000,000
Rp 5,685,000
Rp 5,685,000
Rp 501,300
Rp 501,300
Rp 2,989,000
Rp 2,989,000
Rp 115,346
Rp 115,346
Rp 231,000
Rp 231,000
Rp 500,000
Rp 500,000
Rp 2,000,000
Rp 2,000,000
Rp 2,000,000
Rp 2,000,000
Rp 250,000
Rp 250,000
Rp 2,000,000
Rp 2,000,000
Rp 2,000,000
Rp 2,000,000
Rp 250,000
Rp 250,000
Rp 1,500,000
Rp 1,500,000
Rp 3,125,000
Rp 3,125,000
Rp 3,125,000
Rp 3,125,000
Rp 9,735,000
Rp 9,735,000
Rp 3,775,000
Rp 3,775,000
Rp 3,775,000
Rp 3,775,000
Rp 11,325,000
Rp 11,325,000
Rp 4,170,000
Rp 4,170,000
Rp 4,170,000
Rp 4,170,000
Rp 12,510,000
Rp 12,510,000
Rp 4,345,000
Rp 4,345,000
Rp 4,345,000
Rp 4,345,000
Rp 13,035,000
Rp 13,035,000
Rp 4,485,000
Rp 4,485,000
Rp 4,485,000
Rp 4,485,000
Rp 13,455,000
Rp 13,455,000
Rp 2,000,000
Rp 2,000,000
Rp 40,000,000
Rp 40,000,000
Rp 100,000
Rp 100,000
Rp 500,000
Rp 500,000
Rp 700,000
Rp 700,000
Rp 700,000
Rp 700,000
Rp 6,600,000
Rp 200,000
Rp 200,000
Rp 9,800,000
Rp 3,130,050
rasi Jasa Trans UB Rp 3,130,050
Rp 880,968
Rp 880,968
Rp 2,000,000
Rp 2,000,000
Rp 4,625,000
Rp 4,625,000
Rp 4,625,000
Rp 4,625,000
Rp 13,875,000
Rp 13,875,000
Rp 250,000
Rp 250,000
Rp 10,000,000
Rp 10,000,000
Rp 4,510,000
Rp 4,510,000
Rp 4,510,000
Rp 4,510,000
Rp 13,530,000
Rp 13,530,000
Rp 98,500
Rp 98,500
Rp 284,316,164 Rp 284,316,164
Debit kredit
Rp 2,100,000
Rp 2,100,000
Rp 50,000,000
Rp 50,000,000
Rp 275,000
Rp 275,000
Rp 13,250,000
Rp 13,250,000
Rp 2,000,000
Rp 2,000,000
Rp 250,000
Rp 250,000
Rp 50,000,000
Rp 50,000,000
Rp 4,505,000
Rp 4,505,000
Rp 4,505,000
Rp 4,505,000
Rp 13,515,000
Rp 13,515,000
Rp 161,985,600
Rp 8,000,000
Rp 17,000,000
Rp 136,985,600
Rp 138,420,000
Rp 20,000,000
Rp 118,420,000
Rp 1,000,000
Rp 1,000,000
Rp 4,400,000
Rp 4,400,000
Rp 4,400,000
Rp 4,400,000
Rp 13,200,000
Rp 13,200,000
Rp 3,010,000
Rp 3,010,000
Rp 3,010,000
Rp 3,010,000
Rp 9,030,000
Rp 9,030,000
Rp 2,000,010
Rp 2,000,010
Rp 2,880,000
Rp 2,880,000
Rp 2,880,000
Rp 2,880,000
Rp 8,640,000
Rp 8,640,000
Rp 600,000
Rp 600,000
Rp 4,000,000
Rp 4,000,000
Rp 900,000
Rp 900,000
Rp 500,755,610 Rp 500,755,610
Debit kredit
Rp 387,000
Rp 387,000
Rp 12,480,000
Rp 12,480,000
Rp 4,160,000
Rp 4,160,000
Rp 4,160,000
Rp 4,160,000
Rp 18,400,000
Rp 18,400,000
Rp 2,100,000
Rp 1,000,000
Rp 1,100,000
Rp 4,499,600
Rp 3,845,000
Rp 8,344,600
Rp 1,000,000
Rp 1,000,000
Rp 800,000
Rp 800,000
Rp 800,000
Rp 800,000
Rp 6,000,000
Rp 6,000,000
Rp 197,000
Rp 197,000
Rp 129,000
Rp 129,000
Rp 136,000
Rp 136,000
Rp 453,915
Rp 453,915
Rp 13,905,000
Rp 13,905,000
Rp 4,635,000
Rp 4,635,000
Rp 4,635,000
Rp 4,635,000
Rp 228,690
Rp 228,690
Rp 67,000
Rp 50,000
Rp 117,000
Rp 15,165,000
Rp 15,165,000
Rp 5,055,000
Rp 5,055,000
Rp 5,055,000
Rp 5,055,000
Rp 81,000
Rp 81,000
Rp 262,185
Rp 262,185
Rp 110,000
Rp 110,000
Rp 3,000,000
Rp 3,000,000
Rp 138,600
Rp 138,600
Rp 16,080,000
Rp 16,080,000
Rp 5,360,000
Rp 5,360,000
Rp 5,360,000
Rp 5,360,000
Rp 300,000
Rp 300,000
Rp 4,100,000
Rp 4,100,000
Rp 204,000
Rp 204,000
Rp 282,597
Rp 282,597
Rp 256,145
Rp 256,145
Rp 17,000
Rp 17,000
Rp 200,000
Rp 200,000
Rp 33,000
Rp 33,000
Rp 224,660
Rp 224,660
Rp 138,600
Rp 138,600
Rp 5,000,000
Rp 5,000,000
Rp 17,000
Rp 17,000
Rp 217,517
Rp 217,517
Rp 2,000,000
Rp 2,000,000
Rp 400,000
Rp 400,000
Rp 85,501
Rp 85,501
767,000
767,000
Rp 25,000
Rp 25,000
Rp 513,975
Rp 513,975
Rp 1,356,300
Rp 1,356,300
Rp 300,000
Rp 300,000
Rp 155,173,285 Rp 155,173,285
Debit kredit
Rp 300,000
Rp 300,000
Rp 437,380
Rp 437,380
Rp 209,000
Rp 209,000
Rp 674,245
Rp 674,245
Rp 543,600
Rp 543,600
Rp 20,200,000
Rp 20,200,000
Rp 5,400,000
Rp 800,000
Rp 800,000
Rp 900,000
Rp 1,100,000
Rp 800,000
Rp 1,000,000
Rp 200,000
Rp 200,000
Rp 45,500,000
Rp 45,500,000
Rp 50,000,000
Rp 50,000,000
Rp 150,000
Rp 150,000
Rp 550,000
Rp 550,000
Rp 200,000
Rp 200,000
Rp 100,000
Rp 100,000
Rp 406,500
akan padang Rp 406,500
Rp 38,355,000
Rp 38,355,000
Rp 418,000
Rp 418,000
Rp 236,000
Rp 236,000
Rp 300,000
Rp 300,000
Rp 110,000
Rp 110,000
Rp 200,000
Rp 200,000
Rp 256,300
Rp 256,300
Rp 40,000,000
Rp 40,000,000
Rp 3,968,911
Rp 3,968,911
Rp 300,000
Rp 300,000
Rp 67,000
Rp 67,000
Rp 300,000
Rp 300,000
Rp 359,000
Rp 359,000
Rp 499,538
Rp 499,538
Rp 3,434,545
Rp 3,434,545
Rp 300,000
Rp 300,000
Rp 418,000
Rp 418,000
Rp 300,000
Rp 300,000
Rp 40,150,000
Rp 40,000,000
Rp 150,000
Rp 40,725,000
Rp 40,725,000
Rp 4,499,600
Rp 3,845,000
Rp 8,344,600
Rp 4,499,600
Rp 3,845,000
Rp 8,344,600
Rp 6,800,000
Rp 6,800,000
Rp 10,000,000
Rp 10,000,000
Rp 10,000,000
Rp 10,000,000
Rp 5,700,000
Rp 5,700,000
Rp 2,500,000
Rp 2,500,000
Rp 19,485,000
Rp 19,485,000
Rp 2,000,000
Rp 2,000,000
Rp 978,000
Rp 978,000
Rp 369,720,219 Rp 369,720,219
Debit kredit
Rp 300,000
Rp 300,000
Rp 300,000
Rp 300,000
Rp 1,875,000
Rp 1,875,000
Rp 284,000
Rp 284,000
Rp 160,000
Rp 160,000
Rp 19,635,000
Rp 19,635,000
Rp 12,500,000
Rp 12,500,000
Rp 20,200,000
Rp 20,200,000
Rp 2,000,000
Rp 2,978,000
Rp 978,000
Rp 11,220,000
Rp 3,500,000
Rp 7,720,000
b
b
Rp 71,000
Rp 71,000
Rp 369,955
Rp 369,955
Rp 350,000
Rp 350,000
Rp 9,637,219
Rp 9,637,219
Rp 20,295,000
Rp 20,295,000
Rp 3,755,268
Rp 3,755,268
Rp 20,295,000
Rp 20,295,000
Rp 300,000
Rp 300,000
Rp 163,000
Rp 163,000
Rp 517,704
Rp 517,704
Rp 774,428
Rp 774,428
Rp 350,000
Rp 350,000
Rp 21,750,000
Rp 21,750,000
Rp 4,499,600
Rp 3,845,000
Rp 8,344,600
Rp 2,000,000
Rp 2,000,000
Rp 561,000
Rp 561,000
Rp 158,986,174 Rp 158,986,174
Debit kredit
20,250,000
Rp 20,250,000
Rp 22,395,000
Rp 22,395,000
Rp 800,000
Rp 800,000
Rp 21,000
Rp 21,000
Rp 366,190
Rp 366,190
Rp 994,485
Rp 994,485
Rp 300,000
Rp 300,000
Rp 13,000
Rp 13,000
Rp 23,685,000
Rp 23,685,000
Rp 4,617,883
Rp 4,617,883
Rp 27,000
Rp 27,000
Rp 23,220,000
Rp 23,220,000
Rp 1,182,000
Rp 1,182,000
Rp 350,000
Rp 350,000
Rp 431,393
Rp 431,393
Rp 561,000
Rp 561,000
Rp 34,170,000
Rp 34,170,000
Rp 4,449,600
Rp 4,449,600
Rp 350,000
Rp 350,000
Rp 3,845,000
Rp 3,845,000
Rp 450,000
Rp 450,000
Rp 1,500,000
Rp 1,500,000
Rp 25,560,000
Rp 25,560,000
Rp 22,500,000
Rp 22,500,000
Rp 1,350,008
Rp 1,350,008
193,388,559 193,388,559
Debit kredit
21,250,000
Rp 21,250,000
Rp 397,320
Rp 397,320
Rp 719,840
Rp 719,840
Rp 295,000
Rp 295,000
Rp 3,773,400
Rp 3,773,400
Rp 300,000
Rp 300,000
Rp 23,910,000
Rp 23,910,000
Rp 1,500,000
Rp 1,512,500
Rp 3,012,500
Rp 281,600
Rp 281,600
Rp 101,000
Rp 101,000
Rp 250,000
Rp 250,000
Rp 172,700
Rp 172,700
Rp 75,000
Rp 75,000
Rp 1,374,000
Rp 1,374,000
Rp 23,280,000
Rp 23,280,000
Rp 350,000
Rp 350,000
Rp 3,300,000
Rp 3,300,000
Rp 348,810
Rp 348,810
Rp 350,000
Rp 350,000
Rp 561,000
Rp 561,000
Rp 17,298,000
Rp 17,298,000
Rp 294,000
Rp 294,000
Rp 23,460,000
Rp 23,460,000
Rp 3,850,000
Rp 3,850,000
Rp 296,000
Rp 296,000
Rp 1,500,000
Rp 1,500,000
Rp 4,449,600
Rp 4,449,600
Rp 3,845,000
Rp 3,845,000
Rp 20,955,000
Rp 20,955,000
160,049,770 160,049,770
KOPERASI JASA TRANS
GENERAL LEDGE
Mei 2015 Desember 201
KAS
NO ACCOUNT
ACCOUNT NAME TANGGAL
TRANS NUMBER
895,573,370 583,770,411
1,821,548,248 1,781,141,114
1,822,869,381 1,822,869,381
BALANCE
50,000,000
44,315,000
43,813,700
40,824,700
40,709,354
40,478,354
39,978,354
37,978,354
35,978,354
35,728,354
33,728,354
31,728,354
31,478,354
29,978,354
33,103,354
36,228,354
45,963,354
49,738,354
53,513,354
64,838,354
69,008,354
73,178,354
85,688,354
90,033,354
94,378,354
107,413,354
111,898,354
116,383,354
129,838,354
127,838,354
87,838,354
87,738,354
87,238,354
77,438,354
74,308,304
73,427,336
71,427,336
76,052,336
80,677,336
94,552,336
94,302,336
84,302,336
88,812,336
93,322,336
106,852,336
106,753,836
104,653,836
54,653,836
54,378,836
41,128,836
39,128,836
38,878,836
88,878,836
93,383,836
97,888,836
111,403,836
94,403,836
74,403,836
73,403,836
77,803,836
82,203,836
95,403,836
98,413,836
101,423,836
110,453,836
108,453,826
111,333,826
114,213,826
122,853,826
122,253,826
118,253,826
117,353,826
116,966,826
129,446,826
133,606,826
137,766,826
119,366,826
121,466,826
113,122,226
112,122,226
112,922,226
113,722,226
107,722,226
107,525,226
107,396,226
107,260,226
106,806,311
120,711,311
125,346,311
129,981,311
129,752,621
129,635,621
144,800,621
149,855,621
154,910,621
154,829,621
154,567,436
154,457,436
151,457,436
151,318,836
167,398,836
172,758,836
178,118,836
178,418,836
174,318,836
174,114,836
173,832,239
173,576,094
173,559,094
173,359,094
173,326,094
173,101,434
172,962,834
167,962,834
167,945,834
167,728,317
165,728,317
165,328,317
165,242,816
164,475,816
164,450,816
163,936,841
162,580,541
162,880,541
162,580,541
162,143,161
161,934,161
161,259,916
160,716,316
140,516,316
145,916,316
145,716,316
191,216,316
141,216,316
141,066,316
140,516,316
140,316,316
140,216,316
139,809,816
178,164,816
177,746,816
177,510,816
177,210,816
177,100,816
176,900,816
176,644,516
136,644,516
132,675,605
132,375,605
132,308,605
132,008,605
131,649,605
131,150,067
127,715,522
127,415,522
126,997,522
126,697,522
166,847,522
207,572,522
199,227,922
190,883,322
184,083,322
174,083,322
164,083,322
158,383,322
155,883,322
175,368,322
173,368,322
172,390,322
172,090,322
171,790,322
169,915,322
169,631,322
169,471,322
189,106,322
201,606,322
181,406,322
184,384,322
180,884,322
180,404,722
180,333,722
179,963,767
179,613,767
189,250,986
209,545,986
213,301,254
233,596,254
233,296,254
233,133,254
232,615,550
231,841,122
231,491,122
253,241,122
244,896,522
242,896,522
242,335,522
222,085,522
244,480,522
243,680,522
243,659,522
243,293,332
242,298,847
241,998,847
241,985,847
265,670,847
270,288,730
270,261,730
293,481,730
292,299,730
291,949,730
291,518,337
290,957,337
325,127,337
320,627,737
320,277,737
316,432,737
315,982,737
314,482,737
340,042,737
338,692,729
317,442,729
317,045,409
316,325,569
316,030,569
312,257,169
311,957,169
335,867,169
332,854,669
332,573,069
332,472,069
332,222,069
332,049,369
331,974,369
330,600,369
353,880,369
353,530,369
350,230,369
349,881,559
349,531,559
348,970,559
331,672,559
331,378,559
354,838,559
350,988,559
350,692,559
349,192,559
344,692,959
340,847,959
361,802,959
361,802,959
311,802,959
Balance
50,000,000
4,500,000
4,500,000
Balance
50,000,000
-
40,000,000
-
-
Balance
2,000,000
4,000,000
14,000,000
14,000,000
Balance
40,000,000
42,100,000
34,100,000
38,100,000
39,000,000
38,000,000
36,900,000
37,900,000
37,100,000
36,300,000
39,300,000
39,000,000
38,700,000
37,900,000
37,100,000
36,200,000
35,100,000
34,300,000
33,300,000
20,800,000
20,800,000
20,800,000
Balance
2,000,000
2,978,000
978,000
-
-
Balance
1,000,000
1,000,000
Balance
161,985,600
300,405,600
311,625,600
311,625,600
Balance
2,989,000
3,376,000
7,476,000
7,835,000
9,710,000
13,010,000
30,308,000
30,602,000
34,452,000
34,452,000
Balance
(19,125,975)
(19,125,975)
Balance
(202,292)
(202,292)
Balance
3,125,000
6,900,000
11,070,000
15,415,000
19,900,000
24,525,000
29,035,000
33,540,000
37,940,000
40,950,000
43,830,000
47,990,000
52,625,000
57,680,000
63,040,000
63,040,000
Balance
3,125,000
6,900,000
11,070,000
15,415,000
19,900,000
24,525,000
29,035,000
33,540,000
37,940,000
40,950,000
43,830,000
47,990,000
52,625,000
57,680,000
63,040,000
63,040,000
Balance
7,720,000
7,159,000
6,598,000
6,037,000
6,037,000
Balance
136,985,600
132,486,000
127,986,400
123,486,800
118,987,200
114,487,600
109,988,000 53,995,200 12bln
109,988,000 55,992,800
55,992,800
Balance
118,420,000
114,575,000
110,730,000
106,885,000
103,040,000 46,140,000 12bln
99,195,000 49,210,000
95,350,000
95,350,000 105,202,800 211,375,000
49,210,000
Balance
50,000,000
50,000,000
Balance
9,735,000
21,060,000
33,570,000
46,605,000
60,060,000
73,935,000
87,465,000
100,980,000
114,180,000
123,210,000
131,850,000
144,330,000
158,235,000
173,400,000
189,480,000
227,835,000
268,560,000
288,045,000
307,680,000
327,975,000
348,270,000
370,020,000
392,415,000
416,100,000
439,320,000
473,490,000
499,050,000
522,960,000
546,240,000
569,700,000
590,655,000
590,655,000
Balance
5,685,000
5,685,000
Balance
1,500,000
14,750,000
33,150,000
53,350,000
73,550,000
93,800,000
115,050,000
115,050,000
Balance
1,350,008
2,862,508
2,862,508
Balance
100,000
579,600
579,600
Balance
366,190
616,190
866,190
1,116,190
1,516,190
1,516,190
Balance
100,000
350,000
550,000
550,000
Balance
2,000,000
4,000,000
6,000,000
8,000,000
14,000,000
16,000,000
18,000,000
20,000,000
21,500,000
23,000,000
23,000,000
Balance
110,000
270,000
270,000
Balance
500,000
1,200,000
1,900,000
2,600,000
3,300,000
9,900,000
10,100,000
10,300,000
10,300,000
Balance
81,000
179,500
246,500
296,500
313,500
513,500
546,500
563,500
588,500
888,500
1,188,500
1,388,500
1,455,500
1,755,500
2,055,500
2,355,500
2,655,500
2,955,500
3,026,500
3,376,500
3,676,500
4,026,500
4,826,500
4,847,500
5,147,500
5,160,500
5,510,500
5,860,500
6,160,500
6,410,500
6,485,500
6,835,500
7,185,500
7,185,500
Balance
501,300
616,646
847,646
1,347,646
4,477,696
5,358,664
5,633,664
6,233,664
6,430,664
6,559,664
6,695,664
7,149,579
7,378,269
7,640,454
7,750,454
7,889,054
8,093,054
8,375,651
8,631,796
8,856,456
8,995,056
9,212,573
9,298,074
9,812,049
11,168,349
11,605,729
11,814,729
12,488,974
13,032,574
13,182,574
13,732,574
13,932,574
14,339,074
14,757,074
14,993,074
15,249,374
19,218,285
19,717,823
23,152,368
23,570,368
23,854,368
24,224,323
24,387,323
24,905,027
25,679,455
26,673,940
26,700,940
27,882,940
28,280,260
29,000,100
29,295,100
33,068,500
33,350,100
33,451,100
33,623,800
34,997,800
35,346,610
35,642,610
36,074,003
36,074,003
Balance
1,500,000
1,500,000
Balance
767,000
1,217,000
1,217,000
Balance
19,125,975
19,125,975
Balance
202,292
202,292
Balance
5,000,000
5,000,000
Balance
6,800,000
12,500,000
15,000,000
15,000,000
Balance
10,000,000
20,000,000
20,000,000
Balance
150,000
9,787,219
13,542,487
18,160,370
18,160,370
Balance
300,000
2,300,010
2,300,010
KOPERASI JASA TRANS UB
GENERAL LEDGER
Mei 2015 Desember 2015
FIXED ASSET
ACCOUNT
ACCOUNT NAME TANGGAL no trans
NUMBER
FA PERALATAN
1500-5 Activa Tetap 7-Jun-15 1
1500-5 Activa Tetap 2-Aug-15 2
1500-5 Activa Tetap 24-Aug-15 3
1500-5 Activa Tetap 12-Sep-15 4
1500-5 Activa Tetap 3-Oct-15 5
1500-5 Activa Tetap 18-Dec-15 6
1500-5 Activa Tetap 20-Dec-15 7
1500-5 Activa Tetap 20-Dec-15 8
1500-5 Activa Tetap 21-Dec-15 9
FA BANGUNAN
FA KENDARAAN
1500-3 Activa Tetap 10-Jul-15 1
1500-3 Activa Tetap 10-Jul-15 2
1500-3 Activa Tetap 9-Oct-15 3
KOPERASI JASA TRANS UB
GENERAL LEDGER
Mei 2015 Desember 2015
SALDO AWAL
AKTIVA
Catatan
AKTIVA LANCAR
Kas dan Setara Kas 1
Piutang Kepada Pihak Hubungan Istimewa 2
Piutang Anggota Karyawan 3
Unit simpan pinjam 4
Piutang Premi 5
Uang Jaminan 6
Uang Muka Pembelian 7
Biaya dibayar dimuka 8
Pajak dibayar dimuka 9
Biaya dibayar dimuka 10
AKTIVA LAIN-LAIN
Uang Muka Setoran Modal 12
Investasi 13
JUMLAH AKTIVA
Lihat Catatan atas Laporan Keuangan yang merupakan bagian yang tidak terpisahkan dari Laporan Keuangan
secara keseluruhan
Pengurus KJTUB,
Agung Eko Ismawanto
Ketua Umum
KOPERASI JASA TRANS USAHA BERSAMA
NERACA
PerMei 2015 Desember 2015
KEWAJIBAN LANCAR
361,802,959 Simpanan Pokok 14
14,000,000 Simpanan Wajib 15
20,800,000 Hutang Bank 16
4,500,000 Hutang Lain-Lain 17
Pendapatan Diterima Dimuka 18
Biaya Yang Masih Harus Dibayar 19
Hutang Leashing Yang Jatuh Tempo
20
Dalam 1 Tahun
- Jumlah Ekuitas
63,040,000
63,040,000
106,172,200
232,252,200
105,202,800
105,202,800
50,000,000
341,397,292
391,397,292
728,852,292 -
KOPERASI JASA TRANS USAHA BERSAMA
LAPORAN LABA (RUGI)
PENDAPATAN
Pendapatan 25
BEBAN USAHA
Biaya Kartu Anggota 26
BIAYA PEGAWAI
GAJI 27
BPJS
TUNJANGAN MAKAN
TUNJANGAN TRANSPORT
TUNJANGAN PULSA
BIAYA OPERASIONAL 28
BIAYA LISTRIK
BIAYA AIR
BIAYA TELEPON
BIAYA INTERNET
BIAYA ENTERTAINMENT
BIAYA SEWA KANTOR
BIAYA ATK
BIAYA PROMOSI
BIAYA BENSIN DAN PARKIR
BIAYA KONSUMSI
BIAYA POOL KENDARAAN KOPERASI
BIAYA TRANSPORT OPERASIONAL
BIAYA PERAWATAN 29
PERAWATAN KENDARAAN
PERAWATAN PERALATAN DAN PERLENGKAPAN
PENYUSUTAN
PENYUSUTAN BANGUNAN
PENYUSUTAN KENDARAAN
PENYUSUTAN SARANA DAN PRASARANA
PENYUSUTAN PERALATAN KANTOR
PENDAPATAN LAIN-LAIN
PENDAPATAN LAIN-LAIN
BIAYA LAIN-LAIN
BIAYA LAIN-LAIN
Lihat Catatan atas Laporan Keuangan yang merupakan bagian yang tidak terpisahka
dari Laporan Keuangan secara keseluruhan
Pengurus KJTUB,
2015
590,655,000 5,906,550
590,655,000
5,685,000
5,685,000
115,050,000
-
-
-
-
115,050,000
2,862,508
-
579,600
1,516,190
550,000
23,000,000
270,000
10,300,000
7,185,500
36,074,003
1,500,000
83,837,801
1,217,000
1,217,000
205,789,801
-
19,125,975
-
202,292
19,328,267
5,000,000
15,000,000
20,000,000
40,000,000
18,160,370
18,160,370
2,300,010 11,772,320
2,300,010 941,786
40% 27,311,783
341,397,292 68,279,458 273,117,834
656,711,467 131,342,293
upakan bagian yang tidak terpisahkan
KOPERASI JASA TRANS UB
LAPORAN PERUBAHAN EKUITAS
Modal Disetor
dan Ditempatkan
Lihat Catatan atas Laporan Keuangan yang merupakan bagian yang tidak terpisahka
keseluruhan
RASI JASA TRANS UB
PERUBAHAN EKUITAS
Jumlah
Agio Saham Saldo Laba Ekuitas
50,000,000
- - -
- - -
- - 50,000,000
- - -
- 341,397,292 341,397,292
- 341,397,292 391,397,292
Catatan
Laba Bersih
Penyesuaian untuk merekonsiliasi laba bersih menjadi
kas bersih diperoleh dari ( digunakan untuk ) aktivitas
operasi :
Penyusutan Aktiva Tetap
1 Piutang Usaha
2 Piutang Kepada Pihak Hubungan Istimewa
3 Piutang Karyawan
4 Piutang Lain-Lain
5 Persediaan
6 Uang Jaminan
7 Uang Muka Pembelian
8 Pajak dibayar dimuka
9 Biaya dibayar dimuka
10 Simpanan Pokok
11 Simpanan Wajib
12 Hutang Bank
13 Hutang Lain-Lain
14 Pendapatan Diterima Dimuka
15 Biaya Yang Masih Harus Dibayar
16 Hutang Sewa Guna Usaha
17 Kerugian Investasi
18 Kewajiban Imbalan Pasca Kerja
Lihat Catatan atas Laporan Keuangan yang merupakan bagian yang tidak terpisahkan dari La
Keuangan secara keseluruhan
UB
AS
2015
341,397,292
19,328,267
14,000,000
20,800,000
4,500,000
1,000,000
(63,040,000)
(63,040,000)
(211,375,000)
63,570,559
346,077,600
-
346,077,600
(51,750,600)
-
(51,750,600)
358,745,663
358,745,663
Kas
1 Kas Pusat
2 Kas Rafel
3 Kas Admin
4 Kas Accident
5 Kas Maintenance
Bank
6 PT Bank Central Asia tbk.
7 PT Bank Mandiri tbk.
8 PT Bank Internasional Indonesia tbk.
9 Credit Card
Deposito
10 Deposito
2 PIUTANG USAHA
1 Bpk. Haryanto
2 Pak Fitri Yunaldi
3 Pak Syarifudin
4 Johanes
5 Rifkiyansyah
6 Syahrul Roekman
7 Dedi Subandi
8 Syahril Bitma
9 Fathyaman Putradi
10 Andi Supriyadi
1 Bapak Ketum
4 PIUTANG ANGGOTA
1 Suprianto
2 Deddy
3 Pak Agung
4 Pak Djomo
5 Pak Musa
5 PIUTANG LAIN-LAIN
1
2
3
TRANS UB
RAN KEUANGAN
ANCAR
2015
361,802,959
-
-
-
-
-
-
-
-
361,802,959
2015
10,400,000
220,000
220,000
5,940,000
1,100,000
1,100,000
1,760,000
1,760,000
3,300,000
6,615,000
32,415,000
2015
14,000,000
14,000,000
2015
610,000
5,400,000
4,000,000
4,000,000
4,800,000
14,010,000
2015
-
KOPERASI JAS
CATATAN ATAS LAPO
AKTIVA
1 AKTIVA TETAP
BIAYA PEROLEHAN
1 Tanah
2 Bangunan
3 Sarana dan Prasarana
4 Peralatan dan Perlengkapan Pusat
5 Kendaraan Pusat
6 Kendaraan Lapangan
Jumlah -
AKUMULASI PENYUSUTAN
2 Bangunan
3 Sarana dan Prasarana
4 Peralatan dan Perlengkapan Pusat
5 Kendaraan Pusat
6 Kendaraan Lapangan
Jumlah -
BIAYA PEROLEHAN
AKUMULASI PENYUSUTAN
Jumlah -
31 Desember 2015
Jenis Aktiva Saldo Awal
AKTIVA TETAP
BIAYA PEROLEHAN
1 Tanah
2 Bangunan
3 Sarana dan Prasarana
4 Peralatan dan Perlengkapan Pusat
5 Kendaraan Pusat
6 Kendaraan Lapangan
Jumlah -
AKUMULASI PENYUSUTAN
2 Bangunan
3 Sarana dan Prasarana
4 Peralatan dan Perlengkapan Pusat
5 Kendaraan Pusat
6 Kendaraan Lapangan
Jumlah
NILAI BUKU AKTIVA TETAP -
KOPERASI JASA TRANS UB
TATAN ATAS LAPORAN KEUANGAN
AKTIVA TETAP
34,452,000 34,452,000
311,625,600 311,625,600
346,077,600 - - - 346,077,600
202,292 202,292
19,125,975 19,125,975
19,328,267 - - - 19,328,267
326,749,333
161,985,600 161,985,600
138,420,000 138,420,000
11,220,000 11,220,000
311,625,600 - - - 311,625,600
10,124,100 10,124,100
8,651,250 8,651,250
350,625 350,625
- 19,125,975 - - 19,125,975
292,499,625
-
-
-
-
-
-
- - - - -
-
-
-
-
-
- -
-
KOPERASI JASA TRANS UB
CATATAN ATAS LAPORAN KEUANGAN
KEWAJIBAN & EKUITAS
1 HUTANG USAHA
3 HUTANG LAIN-LAIN
1
A TRANS UB
ORAN KEUANGAN
& EKUITAS
2015
109,988,000
95,350,000
6,037,000
211,375,000
2015
2015
-
KOPERASI JASA TRANS UB
CATATAN ATAS LAPORAN KEUANGAN
PENDAPATAN & BIAYA
1 Pendapatan
BIAYA PEGAWAI
GAJI
BPJS
TUNJANGAN MAKAN
TUNJANGAN TRANSPORT
TUNJANGAN PULSA
BIAYA OPERASIONAL
BIAYA LISTRIK
BIAYA AIR
BIAYA TELEPON
BIAYA INTERNET
BIAYA ENTERTAINMENT
BIAYA SEWA KANTOR
BIAYA ATK
BIAYA PROMOSI
BIAYA BENSIN DAN PARKIR
BIAYA KONSUMSI
BIAYA POOL KENDARAAN KOPERASI
BIAYA TRANSPORT OPERASIONAL
BIAYA PERAWATAN
PERAWATAN KENDARAAN
PERAWATAN PERALATAN DAN PERLENGKAPAN
PENYUSUTAN
PENYUSUTAN BANGUNAN
PENYUSUTAN KENDARAAN
PENYUSUTAN SARANA DAN PRASARANA
PENYUSUTAN PERALATAN KANTOR
PENDAPATAN LAIN-LAIN
PENDAPATAN LAIN-LAIN
BIAYA LAIN-LAIN
BIAYA LAIN-LAIN
RANS UB
N KEUANGAN
BIAYA
2015
9,735,000
11,325,000
12,510,000
13,035,000
13,455,000
13,875,000
13,530,000
13,515,000
13,200,000
9,030,000
8,640,000
12,480,000
13,905,000
15,165,000
16,080,000
38,355,000
40,725,000
19,485,000
19,635,000
20,295,000
20,295,000
21,750,000
22,395,000
23,685,000
23,220,000
34,170,000
25,560,000
23,910,000
23,280,000
23,460,000
20,955,000
590,655,000
Yang Berakhir Padamei 2015 Desember
5,685,000
5,685,000
115,050,000
-
-
-
-
115,050,000
2,862,508
-
579,600
1,516,190
550,000
23,000,000
270,000
10,300,000
7,185,500
36,074,003
1,500,000
83,837,801
1,217,000
1,217,000
205,789,801
-
19,125,975
-
202,292
19,328,267
5,000,000
15,000,000
20,000,000
40,000,000
18,160,370
18,160,370
2,300,010
2,300,010