1 KAS 6 KENDARAAN
27,750,000 4,000,000 32,500,000
7,500,000 6,500,000
1,860,000 7 UTANG WESEL
3,660,000 26,000,000
2,600,000
2,400,000 8 PERLENGKAPAN
35,250,000 21,020,000 1,860,000
14,230,000
2 MODAL 9 PENDAPATAN
27,750,000 7,500,000
12,440,000
3 BEBAN SEWA 19,940,000
4,000,000
10 BEBAN ASURANSI
4 PERALATAN KANTOR 2,400,000
12,880,000
5 UTANG USAHA
12,880,000
1,100,000
13,980,000
7 BEBAN KENDARAAN
1,580,000
8 BEBAN LAIN-LAIN
650,000
9 BEBAN GAJI
3,000,000
10 BEBAN PERLENGKAPAN
1,300,000
11 PRIVE
2,500,000
11 PIUTANG USAHA
12,440,000
12 BEBAN KENDARAAN
1,100,000
13 BEBAN UTILITAS
3,660,000
14 BEBAN LAIN LAIN
2,600,000