Bulan : ................................
NO. UANG UANG SISA
NO. TGL URAIAN
BUKTI MASUK KELUAR KAS
Mampari, .......…………………………………
Mensahkan : Pembuat :
Ketua Bendahara,
__________________________ __________________________
JURNAL USAHA HARIAN
Tanggal : ...............................................
Uraian Hasil
No Nama Konsumen No Uraian Biaya Rp.
Kg Harga Jumlah
1 Ainu 10 400 4,000 1 Beli Solar 30,000
2 Ayu 20 400 8,000 2 Upah Kerja 100,000
3 Johan 17 400 6,800 3
4 Erni 5 400 2,000 4
5 Budi 80 400 32,000 Jumlah 130,000
6 Damai 150 400 60,000
7 500 400 200,000
Jumlah 772 312,800
35,000,000 35,000,000
1,250,000 33,750,000
5,600,000 39,350,000
15,000,000 24,350,000
2,500,000 26,850,000
3,450,000 30,300,000
15,750,000 14,550,000
550,000 14,000,000
6,500,000 7,500,000
Bulan : ..................................
.......................,
Diketahui oleh: Diperiksa oleh: Dibuat oleh:
-
-
-
-
-
-
-
-
31-Jan-17
..................
a BUMDesa)
NO. TGL URAIAN TRANSAKSI KAS MASUK KAS KELUAR BAMK MASUK BANK KELUAR PIUTANG MASUK PIUTANG KELUAR
762,450,000 762,450,000
48,724,257
11,150,000
4,950,000
100,000
838,980
3,799,975
1,774,000
515,000
96,000
4,480,000
5,358,000
500,000
6,319,950
6,319,950
2,440,000
24,500,000
1,400,000
500,000
169,000
2,836,000
500,000
96,000
4,658,000
1,800,000
7,281,755
5,000,000
2,460,000
5,000,000
4,500,000
5,831,000
395,000
1,072,000
2,821,694
96,000
3,600,000
3,123,100
9,570,863
5,570,863
2,942,000
40,000
98,000
1,991,700
96,000
340,000
1,800,000
10,000,000
20,000
38,000
1,996,681
118,000
35,000
1,800,000
32,157,000
5,000,000
1,479,300
96,000
1,600,000
2,384,000
5,000,000
200,000
7,000
2,292,755
96,000
1,700,000
2,005,000
10,000,000
5,000,000
3,341,000
2,401,193
164,000
1,900,000
1,800,000
11,774,000
3,549,000
1,130,000
1,440,000
2,501,755
126,000
2,000,000
7,121,320
710,000
24,746,557
515,000
2,341,496
377,500
850,000
2,330,000
403,000
2,278,259
690,000
850,000
1,900,000
369,000
30,000,000
279,000
2,100,374
314,000
1,700,000
400,000
36,000
1,400,000
400,000
11,150,000
- - 813,096,557 - - 11,150,000 - - 30,000,000 811,174,257 265,347,463
- 813,096,557 11,150,000 - 781,174,257
- -
- 813,096,557 11,150,000 - 781,174,257
Passiva 896,842,425
PENDAPATAN MASUK KELUAR
762,450,000 762,450,000
48,724,257 48,724,257
11,150,000 11,150,000
48,000,000 48,000,000
4,950,000 4,950,000
100,000 100,000
838,980 838,980
3,799,975 3,799,975
1,774,000 1,774,000
515,000 515,000
96,000 96,000
4,480,000 4,480,000
5,358,000 5,358,000
500,000 500,000
6,319,950 6,319,950
6,319,950 6,319,950
2,440,000 2,440,000
39,050,000 39,050,000 39,050,000
24,500,000 24,500,000
24,257 24,257 24,257
1,400,000 1,400,000
500,000 500,000
169,000 169,000
2,836,000 2,836,000
500,000 500,000
96,000 96,000
4,658,000 4,658,000
1,800,000 1,800,000
7,281,755 7,281,755
5,000,000 5,000,000
2,460,000 2,460,000
35,990,000 35,990,000 35,990,000
5,000,000 5,000,000
4,500,000 4,500,000
5,831,000 5,831,000
395,000 395,000
1,072,000 1,072,000
2,821,694 2,821,694
96,000 96,000
3,600,000 3,600,000
3,123,100 3,123,100
9,570,863 9,570,863
5,570,863 5,570,863
2,942,000 2,942,000
37,705,000 37,705,000 37,705,000
40,000 40,000
98,000 98,000
1,991,700 1,991,700
96,000 96,000
340,000 340,000
1,800,000 1,800,000
10,000,000 10,000,000
21,050,000 21,050,000 21,050,000
20,000 20,000
38,000 38,000
1,996,681 1,996,681
118,000 118,000
35,000 35,000
1,800,000 1,800,000
32,157,000 32,157,000
18,950,000 18,950,000 18,950,000
5,000,000 5,000,000
1,479,300 1,479,300
96,000 96,000
1,600,000 1,600,000
2,384,000 2,384,000
25,650,000 25,650,000 25,650,000
5,000,000 5,000,000
200,000 200,000
7,000 7,000
2,292,755 2,292,755
96,000 96,000
1,700,000 1,700,000
2,005,000 2,005,000
36,200,000 36,200,000 36,200,000
10,000,000 10,000,000
5,000,000 5,000,000
3,341,000 3,341,000
2,401,193 2,401,193
164,000 164,000
1,900,000 1,900,000
1,800,000 1,800,000
36,295,000 36,295,000 36,295,000
11,774,000 11,774,000
3,549,000 3,549,000
1,130,000 1,130,000
1,440,000 1,440,000
2,501,755 2,501,755
126,000 126,000
2,000,000 2,000,000
7,121,320 7,121,320
710,000 710,000
30,440,500 30,440,500 30,440,500
24,746,557 24,746,557
515,000 515,000
2,341,496 2,341,496
377,500 377,500
850,000 850,000
2,330,000 2,330,000
26,210,000 26,210,000 26,210,000
403,000 403,000
2,278,259 2,278,259
690,000 690,000
850,000 850,000
1,900,000 1,900,000
26,769,000 26,769,000 26,769,000
369,000 369,000
30,000,000 30,000,000
279,000 279,000
2,100,374 2,100,374
314,000 314,000
1,700,000 1,700,000
400,000 400,000
35,531,874 35,531,874 35,531,874
36,000 36,000
1,400,000 1,400,000
400,000 400,000
11,150,000 11,150,000
369,865,631 1,586,183,908 1,586,183,908
104,518,168
104,518,168
1.1. KAS 1.2. BANK
NO. TGL URAIAN TRANSAKSI
MASUK KELUAR MASUK KELUAR
1 2/1/2020 Serah terima kas opname pengurus lama kebaru - - - -
2 12/30/1899 Terima penyertaan modal desa - - 48,724,257 -
3 12/30/1899 Tarik Tunai bank 48,000,000 - - 48,000,000
4 12/30/1899 Dikeluarkan biaya pembuatan IMB - 4,950,000 - -
5 12/30/1899 Dikeluarkan biaya pengesahan AD/ART ke notaris - 100,000 - -
6 12/30/1899 Dikeluarkan biaya ATK - 838,980 - -
7 12/30/1899 Dikeluarkan biaya pembayaran listrik - 3,799,975 - -
8 12/30/1899 Dikeluarkan biaya transport pengurus - 1,774,000 - -
9 12/30/1899 Dikeluarkan biaya konsumsi pertemuan - 515,000 - -
10 12/30/1899 Dikeluarkan biaya pembayaran tagihan PDAM - 96,000 - -
11 12/30/1899 Dikeluarkan biaya perbaikan los pasar - 4,480,000 - -
12 12/30/1899 Dikeluarkan biaya pemeliharaan lahan parkir - 5,358,000 - -
13 12/30/1899 Dikeluarkan biaya pembuatan papan struktur - 500,000 - -
14 12/30/1899 Dikeluarkan sumbangan lomba desa - 6,319,950 - -
15 12/30/1899 Dikeluarkan pinjaman ke pengurus Bumdes - 6,319,950 - -
16 12/30/1899 Dikeluarkan siltap karyawan pasar - 2,440,000 - -
17 12/30/1899 Diterima pendapatan sewa pasar dan kost-kostan 39,050,000 - - -
18 12/30/1899 Dikeluarkan biaya pembangunan kantor tahap I - 24,500,000 - -
19 12/30/1899 Diterima bunga bank - - 24,257 -
20 12/30/1899 Dikeluarkan biaya pembuatan plang kantor - 1,400,000 - -
21 12/30/1899 Dikeluarkan biaya konsumsi pertemuan - 500,000 - -
22 12/30/1899 Dikeluarkan biaya ATK - 169,000 - -
23 12/30/1899 Dikeluarkan biaya pembayaran listrik - 2,836,000 - -
24 12/30/1899 Dikeluarkan biaya transport pengurus - 500,000 - -
25 12/30/1899 Dikeluarkan biaya pembayaran tagihan PDAM - 96,000 - -
26 12/30/1899 Dikeluarkan biaya perbaikan los pasar - 4,658,000 - -
27 12/30/1899 Dikeluarkan biaya pemeliharaan lahan parkir - 1,800,000 - -
28 12/30/1899 Dikeluarkan biaya Sumbangan ke desa - 7,281,755 - -
29 12/30/1899 Dikeluarkan pinjaman ke pengurus Bumdes - 5,000,000 - -
30 12/30/1899 dikeluarkan siltap karyawan pasar - 2,460,000 - -
12/30/1899 Diterima pendapatan sewa pasar dan kost-kostan 35,990,000 - - -
- 5,000,000 - -
Jumlah transaksi D-K tiap rekening pd bulan ini 123,040,000 93,692,610 48,748,514 48,000,000
Mutasi (selisih jml D-K pd setiap rekening) 29,347,390 748,514
Saldo Awal (Saldo akhir pada Bln yg lalu) - -
Saldo Akhir Bln ini (Saldo Awal bln berikut) 29,347,390 748,514
1.3. PIUTANG 1.4. STOK BARANG 1.5. INVENTARIS 2.0 UTANG
MASUK KELUAR MASUK KELUAR MASUK KELUAR MASUK KELUAR
- - - - 762,450,000 - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - 24,500,000 - - -
- - - - - - - -
- - - - 1,400,000 - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - 788,350,000 - - -
- - 788,350,000 -
- - - -
- - 788,350,000 -
AKTIVA 818,445,904 Passiva 818,445,904
3.0 SIMPANAN 4.0 MODAL (6.0-5.0) RUGI-LABA PEMERIKSAAN
MASUK KELUAR MASUK KELUAR BIAYA PENDAPATAN MASUK KELUAR
- - - 762,450,000 - - 762,450,000 762,450,000
- - - 48,724,257 - - 48,724,257 48,724,257
- - - - - - 48,000,000 48,000,000
- - - - 4,950,000 - 4,950,000 4,950,000
- - - - 100,000 - 100,000 100,000
- - - - 838,980 - 838,980 838,980
- - - - 3,799,975 - 3,799,975 3,799,975
- - - - 1,774,000 - 1,774,000 1,774,000
- - - - 515,000 - 515,000 515,000
- - - - 96,000 - 96,000 96,000
- - - - 4,480,000 - 4,480,000 4,480,000
- - - - 5,358,000 - 5,358,000 5,358,000
- - - - 500,000 - 500,000 500,000
- - - - 6,319,950 - 6,319,950 6,319,950
- - - - 6,319,950 - 6,319,950 6,319,950
- - - - 2,440,000 - 2,440,000 2,440,000
- - - - - 39,050,000 39,050,000 39,050,000
- - - - - - 24,500,000 24,500,000
- - - - - 24,257 24,257 24,257
- - - - - - 1,400,000 1,400,000
- - - - 500,000 - 500,000 500,000
- - - - 169,000 - 169,000 169,000
- - - - 2,836,000 - 2,836,000 2,836,000
- - - - 500,000 - 500,000 500,000
- - - - 96,000 - 96,000 96,000
- - - - 4,658,000 - 4,658,000 4,658,000
- - - - 1,800,000 - 1,800,000 1,800,000
- - - - 7,281,755 - 7,281,755 7,281,755
- - - - 5,000,000 - 5,000,000 5,000,000
- - - - 2,460,000 - 2,460,000 2,460,000
- - - - - 35,990,000 35,990,000 35,990,000
- - - - 5,000,000 - 5,000,000 5,000,000
- - - 811,174,257 67,792,610 75,064,257 1,027,931,124 1,027,931,124
- 811,174,257 7,271,647
- - -
- 811,174,257 7,271,647
BUKU BANTU PENDAPATAN
4 PENDAPATAN Rp.
411 Hasil Unit Usaha Pasar
TOTAL PENDAPATAN
5 BIAYA
511 Biaya Operasional
511.1. Gaji, Insentif dan Tunjangan Pegawai
511.2. Biaya Operasional Kerja
511.3. Biaya Penyusutan
511.4. Biaya Pendidikan/Pelatihan
511.5. Jasa Konsultan/Audit/Pembinaan
512 Pajak dan Administrasi
512.1. PPh/PPN
512.2. Pajak Bank
512.3. Administrasi
513 Biaya Non Operasional
513.1. Sumbangan Sosial/Pendidikan
513.2. Hadiah/Penghargaan
TOTAL BIAYA
LABA/RUGI
Rp.
-
369,865,631
-
-
-
-
-
-
-
-
-
-
-
-
265,347,463
104,518,168
RIA KS.
NERACA
Per Jan-Des 2016
AKTIVA PASIVA
1 HARTA 2 HUTANG
111 KAS 211 Hutang Bank
Kas 82,997,354 212 Hutang pada Pihak Ketiga -
TOTAL KAS 82,997,354
113 PERSEDIAAN
Stok Barang -
TOTAL PERSEDIAAN -
114 INVENTARIS
Nilai Awal Inventaris 813,096,557
AK. Penyusutan -
Nilai Buku Inventaris 813,096,557
Aktifitas Operasional
Penjualan Rp. 26,000,000
Pembelian Persediaan Barang Rp. -
Total Biaya & Beban Rp. -
Pembayaran Pajak Usaha Rp. -
Arus Kas untuk Aktifitas Operasional Rp.
Aktifitas Investasi
Pembelian Inventaris Rp. 788,350,000
Penyewaan Kendaraan Operasional Rp. -
Akuisisi Rp. -
Kas untuk Aktifitas Investasi Rp.
Aktifitas Pendanaan
Penambahan Modal Rp. 811,174,257
Pengembalian Hutang Rp. -
Kas untuk Aktifitas Pendanaan Rp.
Kenaikan Kas
Posisi Kas awal bulan Rp. -
Posisi Kas akhir bulan Rp. 29,347,390
(29,347,390)
26,000,000
788,350,000
811,174,257
LAPORAN PERUBAHAN MODAL
JAN - DES 2018
A. MODAL
1 Modal awal Rp
2 Penambahan modal tahun 2020 Rp
3 Penambahan dari Sisa Hasil Usaha Rp
Jumlah Rp
D. PERUBAHAN MODAL :
1 Modal yang beredar Rp
2 Laba Rp
Jumlah Rp
Amiruddin Jaleha
HAN MODAL
2018
811,174,257
-
20,903,634
832,077,891
36,581,359
20,903,634
36,581,359
5,225,908
5,225,908
104,518,168
727,559,723
727,559,723
104,518,168
832,077,891
Jaleha
DAFTAR INVENTARIS BARANG
JANUARI 2017
Umur Akumulasi
Tanggal Bukti Harga Harga Umur (Bln) Penyusutan
No Jenis Inventaris Unit pakai Penyusutan Nilai buku
Pembelian Pembelian Satuan Perolehan Ekonomis /bln (Bulan) (Bulan)
Jumlah Total - - - -
................................ ...............................
Ketua Sekretaris