Professional Documents
Culture Documents
Adm Keuangan Bumdes
Adm Keuangan Bumdes
PEMASUKAN PENGELUARAN
Saldo awal
TOTAL TRANSAKSI BULAN INI 20,000,000 26,100,000 1,450,000 - 45,718,000 5,445,000 3,770,000 - - - 50,000 600,000 1,620,000 - 4,950,000 - 4,092,000 1,190,000
TOTAL TRANSAKSI S/D BULAN INI 20,000,000 26,100,000 1,450,000 - 45,718,000 5,445,000 3,770,000 - - - 50,000 600,000 1,620,000 - 4,950,000 - 4,092,000 1,190,000
20,000,000
19,700,000
19,650,000
19,350,000
17,600,000
15,980,000
15,980,000
15,230,000
20,180,000
20,730,000
21,960,000
22,130,000
22,130,000
22,130,000
23,242,000
23,505,000
25,185,000
25,635,000
27,315,000
27,555,000
29,177,000
29,657,000
31,279,000
31,581,000
32,806,000
34,031,000
34,506,000
35,801,000
36,281,000
37,576,000
37,931,000
39,101,000
40,271,000
40,551,000
41,916,000
42,396,000
43,761,000
44,096,000
45,461,000
46,826,000
47,211,000
48,471,000
48,951,000
50,211,000
50,651,000
51,981,000
53,311,000
53,681,000
55,046,000
55,526,000
56,891,000
57,226,000
58,786,000
60,346,000
60,686,000
62,446,000
62,926,000
64,686,000
65,016,000
66,776,000
68,536,000
68,921,000
70,681,000
72,441,000
72,881,000
76,931,000
80,981,000
81,431,000
85,481,000
89,531,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
89,981,000
BUMLEM TALLUNG PENANIAN
LEMBANG TALLUNG PENANIAN
KECAMATAN SANGGALANGI
KABUPATEN TORAJA UTARA
BUKU BANK
BULAN BULAN: Awal s/d Des 2018 :
BANK.CAB :
NO.REK :
No Tgl transaksi Keterangan Transaksi Bukti PEMASUKAN PENGELUARAN
Transaksi
SALDO
SETORAN BUNGA BANK PENARIKAN PAJAK ADM
Saldo awal transaksi s/d bulan lalu Rp -
setor kerekening bank -
1
1 -
1/28/2021 Setoran Tunai 51,985,900 51,985,900
4/3/2021 Bunga bank 16,664 52,002,564
4/3/2021 Pajak bank 14,333 51,988,231
4/15/2021 Bunga bank 8,831 51,997,062
4/15/2021 Pajak bank 1,766 51,995,296
15/042021 Admin Bank 5,500 51,989,796
4/22/2021 Penarikan Tunai 20,000,000 31,989,796
1,200,000 33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,189,796
33,184,296
Total transaksi Bulan ini 53,185,900 25,495 20,000,000 16,099 11,000
Total transaksi s/d Bulan ini 53,185,900 25,495 20,000,000 16,099 11,000
Tallung Penani#ERROR!
Dibuat oleh
Bendahara Bumdes
Sande Darandang
BUMLEM TALLUNG PENANIAN
LEMBANG TALLUNG PENANIAN
KECAMATAN SANGGALANGI
KABUPATEN TORAJA UTARA
LAPORAN RUGI/LABA
PERIODE : BULAN: Awal s/d Des 2018
4 PENDAPATAN
4.1 Pendapatan Unit Usaha: - - -
4.1.1 Pendapatan unit SPP - 1,450,000 1,450,000
4.1.2 Pendapatan unit AIR BERSIH - - -
4.1.3 Pendapatan unit ............ - -
4.2 Bunga Bank 25,495 25,495
4.3 Hibah
4.4 Laba di tahan / Tahun sebelumnya
4.5 Pendapatan lain-lain
5 BIAYA
5.1 Biaya Operasional:
5.1.1 Insentif - - -
5.1.2 Administrasi dan Umum - 50,000 50,000
5.1.3 Transport /BBM - 600,000 600,000
5.1.4 Biaya Kantor, Tempat usaha - 1,620,000 1,620,000
5.1.5 Penyusutan Inventaris/harta tetap - 2,750 2,750
5.1.6 Biaya Operasional lain-lain - 1,190,000 1,190,000
5.2. Biaya Non Operasional ( pajak, admin bank) - 27,099 27,099
0
TOTAL BIAYA - 3,489,849 3,489,849
0
LABA / (RUGI) - (2,014,354) (2,014,354)
AKTIVA PASIVA
1 KEKAYAAN 2 UTANG
1.1 Kas 89,981,000 2.1 hutang dari bank 0
1.2 Bank 33,184,296 2.2 hutang (pinjaman pihak 3) 500,000
1.3 Realisasi modal ke unit usaha: 2.3 Tabungan anggota
Realisasi Pinjaman t SPP 4,950,000 2.4 Dana pendididkan
Pengembalian Pinjaman.. 26,100,000 2.4 Dana sosial
Jumlah piutang 21,150,000
1.4 Persediaan 0 3 MODAL
1.5 Peralatan 3.1 Penyertaan Modal Desa (DD) 2018 176,900,000
1.6 Sewa bangunan (dibayar dimuka ) Penyertaan Modal Desa (DD) 2019 0
Ak. Amortisasi Penyertaan Modal Desa (DD) 2020 0
Nilai Buku sewa bangunan 0 3.2 Penyertaan Modal Lain 0
3.3 Hibah 0
3.4 Asuransi 0
3.5 Laba di tahan
1.7 Inventaris 55,000 3.6
Ak. Penyusutan 2,750 3.7 L/R berjalan 2,014,354
Nilai Buku Inventaris 52,250 L/R (Netto) 2,014,354
(73,318,100)
RENCANA ANGGARAN PENDAPATAN DAN BELANJA BUMLEM
BUMLEM
TAHUN ANGGARAN 2022
KODE ANGGARAN
URAIAN SUMBER DANA
REKENING Rp.
1 2 3 4
4 PENDAPATAN
4.2 Hibah
5 BELANJA / BIAYA
5.1.1 Insentif
6 PEMBIAYAAN 176,900,000
Pengeluaran Pembiayaan -
…………………,……………………… 20…..
Direktur
....................................
Nama Bumlem : ..............
Alamat :
............., ..................20....
............., ..................20....
............., ..................20....