You are on page 1of 1

SANGATTA 3

BERBAGI BERKAH Apr 2022


Hari ini : Jumat 01 Apr 2022 SALDO AWAL : 5,530,878
S/D Har ini : Sabtu 30 Apr 2022 SALDO AKHIR : -
TRANSFER INVESTOR : 7,157,878
1. CURENT ASSET
NO. DESKRIPSI HARI INI BULAN INI
1 COLLATERAL GOODS BRANCH ( RAHN 1 ) 41,500,000
2 COLLATERAL GOODS BRANCH ( RAHN 2 ) -
TOTAL COLLATERAL GOODS BRANCH 41,500,000
1 BAD COLLATERAL BRANCH ( RAHN 2 ) 1,250,000
2 BAD COLLATERAL BRANCH ( RAHN 2 ) -
TOTAL BAD COLLATERAL BRANCH 1,250,000
1 BAD COLLATERAL UPSTORE ( RAHN 1 ) -
2 BAD COLLATERAL UPSTORE ( RAHN 2 ) -
BAD COLLATERAL UPSTORE -
1 TOTAL COLLATERAL ( RAHN 1 ) 42,750,000
2 TOTAL COLLATERAL ( RAHN 2 ) -
TOTAL COLLATERAL 42,750,000
TUNGGAKAN SEWA (BIAYA TITIP )
1 BY GOOD COLLATERAL 2,102,500
2 BY BAD COLLATERAL (BRANCH) 125,000
3 BY BAD COLLATERAL UPSTORE -
TOTAL TUNGGAKAN BIAYA TITIP - 2,227,500
1 CG - TRANSACTION (R1) 2 2,000,000 64,750,000
2 CG - TRANSACTION (R2) - - -
TOTAL COLLATERAL TRANSACTION AKAD BULAN INI 45 AKAD 2,000,000 64,750,000
2 . PAYMENT
1 Receivable Payment (RAHN 1) 3,200,000 81,900,000
2 Receivable Payment (RAHN 2) - -
3 Receivable Upstore Payment - 7,300,000
TOTAL RECEIVABLE 3,200,000 89,200,000
NO. AKUN DESKRIPSI HARI INI SD / HARI INI
1 00 BIAYA TITIP PERTAMA 205,000 6,500,000
2 00 BIAYA ADMIN 20,000 450,000
3 00 PERPANJANGAN BIAYA TITIP 205,000 6,557,500
TOTALPEMASUKAN 430,000 13,507,500
TOTAL PEMASUKAN BULAN INI 13,507,500
1 127 Gaji Karyawan - 7,000,000
2 128 Bayar Sewa Kantor - 1,650,000
3 130 Bayar Internet - 352,150
4 131 Bayar Air - 50,000
5 132 Bayar Telpon & Pulsa - 101,500
6 133 Biaya Operational - 503,009
7 134 Belanja ATK - 115,500
8 135 Adversting dan Benner - 80,000
9 136 Other / Belanja Kantor - 32,000
10 138 Potongan BANK 3,000.00 83,472
11 146 Program CSR perusahaan - 500,000
12 166 BPJS Ketenagakerjaan - 289,164
13 149 THR Karyawan - 700,854
14 161 Biaya Angkut Barang Lelang - 400,000
TOTAL PENGELUARAN 3,000 11,857,649
TOTAL PENGELUARAN BULAN INI 11,857,649
PROFIT BULAN INI 1,649,851
3. NON CURENT ASSET DEBET CREDIT
1 UPFRONT COST - -
2 FIX ASSET - -
3 RECEIVABLE MANAJEMENT - -
NON CURENT ASSSET TODAY - -
NON CURENT ASSSET TODATE 6,307,693 2,350,854
TOTAL NON CURRENT ASSET S/D 30 Apr 2022 15,506,839

You might also like