Professional Documents
Culture Documents
IDR 4,210,621,053
IDR -
kredit
IDR 1,000,000,000
IDR 6,667,000
IDR 3,000,000,000
IDR 2,000,000
IDR 4,861,111
IDR 14,404,514
IDR 100,000,000
IDR 45,208,350
IDR 416,700
IDR 188,383
IDR 1,354,145
IDR 520,850
IDR 35,000,000
Rp4,210,621,053.00
pendapatan operasional:
pendapatan provisi budi IDR 2,000,000
pendapatan provisi rudi IDR 4,861,111
pendapatan bunga IDR 14,404,514
total IDR 21,265,625
beban operasional:
beban sewa IDR 3,333,333
beban bunga tabungan o IDR 416,700
beban bunga tabungan z IDR 396,733
beban listrik IDR 4,000,000
beban atk IDR 2,000,000
beban penyusutan IDR 1,354,145
beban penyusutan kendaraan IDR 520,850
beban penyisihan IDR 35,000,000
beban gaji IDR 24,000,000
beban bunga deposito IDR 13,334,000
total IDR 84,355,761
Modal
Tanggal
Modal Disetor Tambahan Modal Modal Sumbangan
Saldo per 31 Juli 2106 $ 3,000,000,000
Dana Setoran Saldo Laba Total Ekuitas
Modal - Ekuitas
$ 3,000,000,000 $ (63,090,136) $ 2,936,909,864
Aset
Kas $ 3,205,333,000
Pendapatan bunga yang akan diterima $ 8,015,625
peralatan $ 65,000,000
kendaraan $ 50,000,000
penyisihan $ (35,000,000)
Kredit Rudi $ 200,000,000
Kredit Budi $ 481,250,000
Akumulasi penyusutan $ (1,354,145)
Akumulasi penyusutan kendaraan $ (520,850)
Sewa dibayar dimuka $ 116,666,667
Jumlah Aset $ 4,089,390,297
Kewajiban
Tabungan Tuan O $ 100,000,000
Tabungan Tuan Z $ 45,208,350
Utang bunga deposito $ 6,667,000
Utang bunga tabungan o $ 416,700
utang bunga tabungan z $ 188,383
deposito tuan agus $ 1,000,000,000
total $ 1,152,480,433
Ekuitas
Modal $ 2,936,909,864
Total
$ 4,089,390,297
$ - $ 681,250,000
arus kas dari aktivitas operasi
arus kas masuk:
deposito tuan agus IDR 1,000,000,000
pendapatan bunga IDR 6,250,000
tabungan tuan o IDR 100,000,000
tabungan tuan z IDR 45,208,350
provisi budi IDR 5,000,000
provisi rudi IDR 2,000,000
kenaikan/penurunan kas
saldo kas awal
saldo kas akhir
IDR 1,158,458,350
IDR 838,125,350
IDR 320,333,000
$ 205,333,000
IDR 3,000,000,000
$ 3,205,333,000
IDR -