Alamat :
Buku Bank
Bulan ………………
Masuk Keluar
Tanggal Keterangan No Bukti Saldo
(Debet) (Kredit)
1 2 3 4 5 6
(_________________) (_________________)
BKM : Sendang Sari Makmur
Alamat : Sendang Sari
Masuk Keluar
Tanggal Keterangan No Bukti Saldo
(Debet) (Kredit)
1 2 3 4 5 6
18-01-11 Angsuran KSM Dahlia 01/um/upk/I/2011 575,000 - 575,000
18-01-11 Angsuran KSM Karyawan 02/um/upk/I/2011 2,530,000 - 3,105,000
18-01-11 Angsuran KSM Plamboyan 03/um/upk/I/2011 460,000 - 3,565,000
18-01-11 Angsuran KSM Anggrek 04/um/upk/I/2011 590,000 - 4,155,000
18-01-11 Angsuran KSM Mawar 05/um/upk/I/2011 690,000 - 4,845,000
31-01-11 Insentif 01/uk/upk/I/2011 - 100,000 4,745,000
31-01-11 Adm. Kantor 02/uk/upk/I/2011 - 45,000 4,700,000
31-01-11 Setoran tunai ke Bank 03/uk/upk/I/2011 - 4,700,000 -
BKM : Sendang Sari Makmur
Alamat : Sendang Sari
Masuk Keluar
Tanggal Keterangan No Bukti Saldo
(Debet) (Kredit)
1 2 3 4 5 6
4,845,000 4,845,000 -
BKM : Sendang Sari Makmur
Alamat : Sendang Sari
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
31-01-11 Insentif 01/uk/upk/I/2011 100000 100,000
31-01-11 Adm. Kantor 02/uk/upk/I/2011 45000 45,000
31-01-11 Setoran tunai ke Bank 03/uk/upk/I/2011 4,700,000 4,700,000
Buku Inventaris
Transaksi
Tanggal Uraian Nomor Bukti Saldo
Debet Kredit
1 2 3 4 5 6
- - - - - -
BKM : Sendang Sari Makmur
Alamat : Sendang Sari
Saldo Tgl Mutasi Tgl : 18/01/11 Saldo Tgl Mutasi Tgl : 31/01/11 Saldo
No Rek Nama Buku Besar
: 01/01/11 Debet Kredit : 18/01/11 Debet Kredit Tgl : 31/01/11
1 2 3 4 5 6(Kol 3+4-5) 4 5 6(Kol 3+4-5)
Aktiva :
11010 Kas UPK - 4,845,000 4,845,000 4,845,000 -
Bank UPK 22,531,817 22,531,817 4,738,434 12,687 27,257,564
11030 Pinjaman KSM (Piutang) 48,250,000 - 4,200,000 44,050,000 - - 44,050,000
Cadangan Resiko Pinjaman - -
12010 Inventaris & Harta Tetap - - - - - - -
Akumulasi Penyusutan Inv & HT - - - - - - -
Pinjaman Oleh Pihak ke-3 - - - - - - -
Jumlah : 70,781,817 4,845,000 4,200,000 71,426,817 4,738,434 4,857,687 71,307,564
Passiva : (Kol 3-4+5) (Kol 3-4+5)
21010 Hutang Pada Pihak Ke III - - - - -
Tabungan KSM 8,772,500 - 15,000 8,787,500 8,787,500
Alokasi Laba untuk BKM - - - - - - -
31010 Modal Awal Pinjaman bergulir 55,000,000 - - 55,000,000 - - 55,000,000
Modal PNPM - - - - - -
Pemupukan Modal dari Laba - - - - - - -
Laba Rugi Tahun Lalu 7,009,317 - - 7,009,317 - 7,009,317
41010 Laba Rugi Tahun Berjalan 630,000 630,000 157,687 38,434 510,747
- - -
Jumlah : 70,781,817 - 645,000 71,426,817 157,687 38,434 71,307,564
-
BKM : Sendang Sari Makmur
Alamat : Sendang Sari
Neraca
Bulan Januari 2011
-
BKM : Sendang Sari Makmur
Alamat : Sendang Sari
Pendapatan :
41010 Jasa Bunga Pinjaman KSM 630,000
41011 Pendapatan Lain Dari Kredit -
42010 Pendapatan Non OP 38,434
Jumlah Pendapatan 668,434
Biaya :
51010 Insentif Karyawan 100,000
51030 Biaya Kantor 45,000
51040 Biaya Transport -
51050 Biaya Rapat -
Biaya Resiko Pinjaman -
Biaya Penyusutan Inv & HT -
Biaya Pemeriksaan -
52010 Biaya Non OP 12,687
Jumlah Biaya 157,687
Laba/Rugi 510,747
BKM
Alamat UPK - 10
PERHITUNGAN KOLEKTIBILITAS DAN TINGKAT TUNGGAKAN
Bulan : ……………………………….
Tanggal Pinjaman Besar Sistim Angsuran Saldo Pinjaman Nilai Tunggakan KOLEKTIBILITAS
No Nama KSM RR
Pencairan Jatuh tempo Pinjaman Angsuran Per-Bulan Seharusnya Realisasi < 3 Bulan ≥ 3 Bulan 1 2 3 4 5
a b c d e f g h i j k l m n o p q=(i-k) / i x100
1 Lestari I 10 2,500,000 Bulanan 250,000 750,000 750,000 750,000 100%
2 Lestari maju I 10 2,500,000 Bulanan 250,000 750,000 750,000 750,000 100%
3 Lestari 2 10 3,500,000 Bulanan 350,000 1,050,000 1,050,000 1,050,000 100%
4 Lestari 3 10 3,500,000 Bulanan 350,000 1,050,000 1,050,000 1,050,000 100%
5 Lestari Maju 3 10 3,500,000 Bulanan 350,000 1,050,000 1,050,000 1,050,000 100%
6 Lestari 4 10 3,500,000 Bulanan 350,000 1,050,000 1,050,000 1,050,000 100%
7 Lestari 5 10 2,500,000 Bulanan 250,000 750,000 750,000 750,000
8 Lestari 6 10 3,500,000 Bulanan 350,000 1,050,000 1,050,000 1,050,000
9 Lestari maju 6 10 3,500,000 Bulanan 350,000 1,050,000 1,050,000 1,050,000 100%
10 Lestari 7 10 2,500,000 Bulanan 250,000 750,000 1,250,000 500,000 1,250,000 100%
11 Lestari maju 7 10 2,500,000 Bulanan 250,000 750,000 1,250,000 500,000 1,250,000 100%
12 Lestari 8 10 2,500,000 Bulanan 250,000 750,000 750,000 750,000 100%
13 Lestari maju 8 10 2,500,000 Bulanan 250,000 750,000 750,000 750,000 100%
14 Lestari 9 10 2,500,000 Bulanan 250,000 750,000 750,000 750,000 100%
15 Lestari maju 9 10 - Bulanan - - - - - 100%
16 Lestari maju 6 (2) 12 2,350,000 Bulanan 235,000 940,000 940,000 940,000 100%
17 Lestari maju 8 (2) 12 2,000,000 Bulanan 200,000 800,000 800,000 800,000 100%
18 Lestari 6 (2) 1 2,000,000 Bulanan 200,000 1,000,000 1,000,000 1,000,000 100%
19 Lestari maju 5 1 2,350,000 Bulanan 235,000 2,175,000 2,175,000 2,175,000 100%
20 Lestari maju 4 2 2,500,000 Bulanan 250,000 1,500,000 1,500,000 1,500,000 100%
21 Lestari maju 2 2 2,500,000 Bulanan 250,000 1,500,000 1,500,000 1,500,000 100%
22 Lestari Maju 9 (2) 3 2,500,000 Bulanan 250,000 1,750,000 1,750,000 1,750,000 100%
23 Lestari Maju 9 (3) 3 2,500,000 Bulanan 250,000 1,750,000 1,750,000 1,750,000 100%
24 Lestari maju 6(3) 3 2,500,000 Bulanan 250,000 1,750,000 1,750,000 1,750,000 100%
25 Lestari maju 1(2) 3 3,000,000 Bulanan 300,000 2,100,000 2,100,000 2,100,000 100%
26 Lestari 4(2) 5 2,500,000 Bulanan 250,000 2,250,000 2,250,000 2,250,000 100%
27 Lestari 6 (3) 5 3,000,000 Bulanan 300,000 2,700,000 2,700,000 2,700,000 100%
28 Lestari maju 1 (3) 5 3,500,000 Bulanan 350,000 3,150,000 3,150,000 3,150,000 100%
29 Lestari maju 9/lunas maju 6 5,000,000 Bulanan 500,000 5,000,000 5,000,000 5,000,000
30 Lestari 4 (3) 6 2,500,000 Bulanan 250,000 2,500,000 2,500,000 2,500,000
31
32
33
NPL
r = (k/i) x 100
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%