Anda di halaman 1dari 1

Rekapitulasi Penerimaan dan Pengeluaran

A Pengeluaran Jumlah
I Pembelian Tools - 150.000.000
III Iuran Building Service - 2.700.000
IV UM+Transport OB - 662.000
V Komputer + Assesoris - 6.840.000
VI Biaya Website Development - 1.450.000
VII Entertain - 435.000
VIII BPJS - 500.000
X By Telepon, Hosting, Internet Acces - 2.870.002
XII Legalitas SMS - 16.000.000
XIII By Renovasi Kantor + Peralatan Kantor - 106.468.552
XIV By Operasional Kantor (ATK dll) - 12.210.570
XV Sewa Kantor - 76.862.000
XVI Gaji - 69.166.667
XVII By transport -
Total Pengeluaran - 446.164.791

B Penerimaan Jumlah
XI Equity 300.000.000
IX Income of sales 95.500.000
395.500.000

Selisih Penerimaan Pengeluaran - 50.664.791

Jadi modal awal Subiyono 50.664.791

II Reimburse - 35.535.000

Saldo akhir Modal Subiyono 15.129.791

Anda mungkin juga menyukai