23,000,000
2,100,000
74,678,000
290,953
17,000,000
14,500,000
63,000
131,631,953
-
-
425,000
25,000,000
2,000,000
3,224,000
42,317
15,000
2,700,000
25,200,000
-
-
-
6,800,000
-
-
-
1,840,000
40,650,000
-
-
-
-
-
-
1,027,100
97,500
545,100
678,800
-
-
83,000
1,170,000
1,500,000
400,000
170,000
195,000
-
2,500,000
- #DIV/0!
- #DIV/0!
116,262,817 1
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
MR. SH #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
LAPORAN PEMBUKUAN KOPERASI ANGKUTAN JAM GADANG
4 LABA RUGI
4.1 Pendapatan
4.2 Pendapatan Bunga/Jasa USP 0 150,000 0 150,000
4.3 Pendapatan Administrasi 0 115,000 0 115,000
4.4 Pendapatan Jasa Angkutan Kota 0 6,150,000 0 6,150,000
4.5 Pendapatan Jasa Bank 0 20,624 0 20,624
4.6 Pendapatan Sewa Ruko 0 0 0 0
4.7 Pendapatan Jasa AJDP 0 500,000 0 500,000
4.8 Pendapatan Lainnya 0 0 0 0
JUMLAH 0 6,935,624 0 6,935,624
5 Biaya 0
5.1 Biaya pajak 0 0 0 0
5.2 Hadiah Lebaran 0 0 0 0
5.3 Biaya Cadangan Khusus 0 0 0 0
5.4 Biaya Rat 0 0 0 0
5.5 Biaya Pajak Bank 0 0 4,124 (4,124)
5.6 Biaya Adm Bank 0 0 5,000 (5,000)
5.7 Biaya Keu. Lain-lain 0 0 300,000 (300,000)
5.8 Honorarium Pengurus 0 0 2,800,000 (2,800,000)
5.9 Honor Badan Pengawas 0 0 1,400,000 (1,400,000)
5.10 Honor Petugas Keamanan 0 0 175,000 (175,000)
5.11 Gaji Karyawan 0 0 3,450,000 (3,450,000)
5.12 Konsumsi 0 0 294,600 (294,600)
5.13 Biaya Alat Tulis 0 0 344,000 (344,000)
5.14 Biaya Listrik dan Air 0 0 66,300 (66,300)
5.15 Biaya Telepon 0 0 125,000 (125,000)
5.16 Biaya Pemeliharaan Gedung 0 0 0 0
5.17 Biaya Surat dan Fax 0 0 0 0
5.18 Biaya Fotocopy 0 0 10,500 (10,500)
5.19 Biaya Koran 0 0 110,000 (110,000)
5.20 Biaya Peny. Inventaris Gedung 0 0 0 0
5.21 Biaya Penyusutan Komputer 0 0 0 0
5.22 Biaya perbaikan Peralatan Kantor 0 0 0 0
5.23 Biaya Materai 0 0 0 0
5.24 B. Perbaikan Gedung 0 0 3,500,000 (3,500,000)
5.25 Dana Taktis 0 0 0 0
JUMLAH 0 0 12,584,524 (12,584,524)
AKM Penyusutan -
1.4.1 AK. Peny Inventaris Gedung 39,000,000.00 0
1.4.2 AK. Peny Komputer 1,600,000.00 0
JUMLAH 40,600,000.00 -
-
2 Hutang -
2.1 Simpanan Sukarela 318,632.00 0
2.2 Hutang PUKMK 23,400,000.00 0
2.3 Titipan Sewa Ruko 70,000,000.00 0
2.4 Dana Titipan lain-lain 991,000.00 0
2.5 Dana Pendidikan 246,724.50 0
2.6 DPD Kerja 149,075.75 0
2.7 Dana Sosial 35,317.75 0
2.8 Dana Pegawai 44,378.00 0
2.9 Dana Pengurus 65,847.00 0
2.10 Zakat 34,551.95 0
2.11 Dana Resiko 86,342,377.00 60,000
JUMLAH 181,627,903.95 60,000.00
-
3 Modal -
3.1 Simpanan Pokok 22,000,000.00 0
3.2 Simpanan Wajib 129,504,306.00 0
3.3 Simpanan Usaha 90,781,000.00 0
3.4 Cadangan 160,573,644.50 0
3.5 Cadangan Khusus 1,790,755.55 0
3.6 Hibbah PT Bimantara Citra 16,000,000.00 0
3.7 Hibbah KPPN Jakarta 50,000,000.00 0
3.8 Hibbah Pemko Bukittinggi 7,000,000.00 0
JUMLAH Err:522 Err:522
4 LABA RUGI
4.1 Pendapatan
4.2 Pendapatan Bunga/Jasa USP 150,000.00 0
4.3 Pendapatan Administrasi 115,000.00 0
4.4 Pendapatan Jasa Angkutan Kota 6,150,000.00 7,252,000
4.5 Pendapatan Jasa Bank 20,624.00 9,376
4.6 Pendapatan Sewa Ruko - 0
4.7 Pendapatan Jasa AJDP 500,000.00 500,000
4.8 Pendapatan Lainnya - 0
JUMLAH 6,935,624.00 7,761,376.00
5 Biaya -
5.1 Biaya pajak - 0
5.2 Hadiah Lebaran - 0
5.3 Biaya Cadangan Khusus - 0
5.4 Biaya Rat - 0
5.5 Biaya Pajak Bank (4,124.00) 0
5.6 Biaya Adm Bank (5,000.00) 0
5.7 Biaya Keu. Lain-lain (300,000.00) 0
5.8 Honorarium Pengurus (2,800,000.00) 0
5.9 Honor Badan Pengawas (1,400,000.00) 0
5.10 Honor Petugas Keamanan (175,000.00) 0
5.11 Gaji Karyawan (3,450,000.00) 0
5.12 Konsumsi (294,600.00) 0
5.13 Biaya Alat Tulis (344,000.00) 0
5.14 Biaya Listrik dan Air (66,300.00) 0
5.15 Biaya Telepon (125,000.00) 0
5.16 Biaya Pemeliharaan Gedung - 0
5.17 Biaya Surat dan Fax - 0
5.18 Biaya Fotocopy (10,500.00) 0
5.19 Biaya Koran (110,000.00) 0
5.20 Biaya Peny. Inventaris Gedung - 0
5.21 Biaya Penyusutan Komputer - 0
5.22 Biaya perbaikan Peralatan Kantor - 0
5.23 Biaya Materai - 0
5.24 B. Perbaikan Gedung (3,500,000.00) 0
5.25 Dana Taktis - 0
JUMLAH (12,584,524.00) -
RI 2020
0 102,071,100.00
0 7,638,850.00
0 8,059,000.00
0 7,000,000.00
60,000 642,100.00
0 186,000.00
60,000.00 125,597,050.00
0 39,000,000.00
0 1,600,000.00
- 40,600,000.00
0 318,632.00
0 23,400,000.00
0 70,000,000.00
0 991,000.00
201,000 45,724.50
149,000 75.75
0 35,317.75
0 44,378.00
0 65,847.00
0 34,551.95
0 86,402,377.00
350,000.00 181,337,903.95
0 22,000,000.00
0 129,504,306.00
0 90,781,000.00
0 160,573,644.50
0 1,790,755.55
0 16,000,000.00
0 50,000,000.00
0 7,000,000.00
Err:522 Err:522
0 150,000.00
0 115,000.00
0 13,402,000.00
0 30,000.00
0 -
0 1,000,000.00
0 -
- 14,697,000.00
71,500 (71,500)
0 0
0 0
683,000 (683,000)
1,875 (5,999)
5,000 (10,000)
300,000 (600,000)
2,800,000 (5,600,000)
0 (1,400,000)
255,000 (430,000)
3,450,000 (6,900,000)
57,000 (351,600)
151,500 (495,500)
69,300 (135,600)
112,200 (237,200)
0 0
0 0
6,500 (17,000)
110,000 (220,000)
0 0
0 0
0 0
0 0
(3,500,000)
0 0
8,072,875.00 (20,657,399.00)
0 16,338,951.00
8,072,875 (311,499.00)
(20,657,399) (5,960,399)
(20,657,399.00)
FEBRUARI 2020 14,697,000.00
17,992,179
12,031,780
(5,999)
2 Hutang
2.1 Simpanan Sukarela 318,632.00 0 0
2.2 Hutang PUKMK 23,400,000.00 0 0
2.3 Titipan Sewa Ruko 70,000,000.00 0 0
2.4 Dana Titipan lain-lain 991,000.00 0 0
2.5 Dana Pendidikan 45,724.50 816,948 0
2.6 DPD Kerja 75.75 408,474 0
2.7 Dana Sosial 35,317.75 408,474 0
2.8 Dana Pegawai 44,378.00 816,948 800,000
2.9 Dana Pengurus 65,847.00 1,633,895 1,600,000
2.10 Zakat 34,551.95 0 0
2.11 Dana Resiko 86,402,377.00 340,000 0
JUMLAH 181,337,903.95 4,424,739.00 2,400,000.00
3 Modal
3.1 Simpanan Pokok 22,000,000.00 0 300,000
3.2 Simpanan Wajib 129,504,306.00 6,535,580 2,158,000
3.3 Simpanan Usaha 90,781,000.00 340,000 4,360,000
3.4 Cadangan 160,573,644.50 5,718,632 0
3.5 Cadangan Khusus 1,790,755.55 0 0
3.6 Hibbah PT Bimantara Citra 16,000,000.00 0 0
3.7 Hibbah KPPN Jakarta 50,000,000.00 0 0
3.8 Hibbah Pemko Bukittinggi 7,000,000.00 0 0
JUMLAH 477,649,706.05 12,594,212.00 6,818,000.00
0 -
4 LABA RUGI -
4.1 Pendapatan -
4.2 Pendapatan Bunga/Jasa USP 150,000.00 1,700,000 0
4.3 Pendapatan Administrasi 115,000.00 170,000 0
4.4 Pendapatan Jasa Angkutan Kota 13,402,000.00 4,770,000 0
4.5 Pendapatan Jasa Bank 30,000.00 8,423 0
4.6 Pendapatan Sewa Ruko - 4,500,000 0
4.7 Pendapatan Jasa AJDP 1,000,000.00 0 0
4.8 Pendapatan Lainnya - 17,000 0
JUMLAH 14,697,000.00 11,165,423.00 -
0 -
5 Biaya -
5.1 Biaya pajak (71,500.00) 0 253,500
5.2 Hadiah Lebaran - 0 0
5.3 Biaya Cadangan Khusus - 0 0
5.4 Biaya Rat (683,000.00) 0 3,093,000
5.5 Biaya Pajak Bank (5,999.00) 0 1,684
5.6 Biaya Adm Bank (10,000.00) 0 5,000
5.7 Biaya Keu. Lain-lain (600,000.00) 0 300,000
5.8 Honorarium Pengurus (5,600,000.00) 0 2,800,000
5.9 Honor Badan Pengawas (1,400,000.00) 0 -
5.10 Honor Petugas Keamanan (430,000.00) 0 230,000
5.11 Gaji Karyawan (6,900,000.00) 0 3,450,000
5.12 Konsumsi (351,600.00) 0 121,300
5.13 Biaya Alat Tulis (495,500.00) 0 407,000
5.14 Biaya Listrik dan Air (135,600.00) 0 69,300
5.15 Biaya Telepon (237,200.00) 0 84,000
5.16 Biaya Pemeliharaan Gedung - 0 0
5.17 Biaya Surat dan Fax - 0 0
5.18 Biaya Fotocopy (17,000.00) 0 0
5.19 Biaya Koran (220,000.00) 0 110,000
5.20 Biaya Peny. Inventaris Gedung - 0 0
5.21 Biaya Penyusutan Komputer - 0 0
5.22 Biaya perbaikan Peralatan Kanto - 0 0
5.23 Biaya Materai - 0 105,000
5.24 B. Perbaikan Gedung (3,500,000.00) 0 -
5.25 Dana Taktis - 0 500,000
JUMLAH (20,657,399.00) - 11,529,784.00
-
SHU Tahun Lalu 16,338,951.00 0 0
Jumlah Akhir
39,000,000.00
1,600,000.00
40,600,000.00
318,632.00
23,400,000.00
70,000,000.00
991,000.00
862,672.50
408,549.75
443,791.75
61,326.00
99,742.00
34,551.95
86,742,377.00
183,362,642.95
21,700,000.00
133,881,886.00
86,761,000.00
166,292,276.50
1,790,755.55
16,000,000.00
50,000,000.00
7,000,000.00
483,425,918.05
1,850,000.00
285,000.00
18,172,000.00
38,423.00
4,500,000.00
1,000,000.00
17,000.00
25,862,423.00
(325,000)
0
0
(3,776,000)
(7,683)
(15,000)
(900,000)
(8,400,000)
(1,400,000)
(660,000)
(10,350,000)
(472,900)
(902,500)
(204,900)
(321,200)
0
0
(17,000)
(330,000)
0
0
0
(105,000) biaya materai
(3,500,000) dipakai kantor 84,000 14 buah
(500,000) penjualan materai 21,000
(32,187,183.00) 105,000
16,338,951.00
(364,361.00)
(6,324,760)
(32,187,183.00)
25,862,423.00
9,743,918
3,419,158
(7,683)
RA
A WARDI, MR. SH
adm bank keluar/KM
5,000 15,756,684
masuk/KK
7,508,423
terai terpakai