LAPORAN KEUANGAN KOPERASI
KOPERASI
“JAYA BERSAMA”
Jln.nusantara no.5
Neraca
Per Januari 2013
sampai Juli 2013
|
Pendapatan Bunga Modal
|
178,900,000
|
||||
|
Simpanan Anggota
|
14,560,000
|
||||
|
Total
Pendapatan
|
193,460,000
|
||||
|
Biaya Simpan Pinjam
|
|||||
|
Bunga Simpanan Anggota
|
1,456,000
|
||||
|
Bunga Modal Penyertaan
|
15,800,000
|
||||
|
Bunga Pinjaman Perbankan
|
26,000,000
|
||||
|
Subtotal
|
43,256,000
|
||||
|
Biaya Operasional
|
|||||
|
Gaji Ketua Umum
|
32,000,000
|
||||
|
Gaji Karyawan
|
33,900,000
|
||||
|
Gaji Pengawas
|
17,050,000
|
||||
|
Biaya-biaya Lain
|
13,900,000
|
||||
|
Beban Listrik Dan Telpon
|
16,500,000
|
||||
|
Perlengkapan
|
8,780,000
|
||||
|
Peralatan
|
7,690,000
|
||||
|
Subtotal Belanja
|
129,820,000
|
||||
|
Total
Pengeluaran
|
-173,076,000
|
||||
|
Sisa
Hasil Usaha (SHU) Juli 2011
|
20,834,000
|
|
Aktiva
|
|||
|
DESKRIPSI
|
SALDO
|
DESKRIPSI
|
SALDO
|
|
*Aktiva lancar
|
|
*Keawajiban Dan Modal
|
|
|
Kas
|
45,000,000
|
Hutang Lancar
|
17,900,000
|
|
Piutang Usaha
|
30,000,000
|
Hutang Dagang-Anggota
|
8,450,000
|
|
Perlengkapan
|
3,400,000
|
Simpanan Sukarela
|
9,000,000
|
|
Perserdiaan ATK
|
2,000,000
|
Simpanan Pokok
|
23,500,000
|
|
Peralatan
|
5,000,000
|
Simpanan Wajib
|
15,000,000
|
|
|
|
Cadangan Koperasi
|
10,000,000
|
|
*Aktiva Tetap
|
|
SHU Belum Dibagi
|
20,384,000
|
|
Tanah
|
15,834,000.00
|
|
|
|
Bangunan
|
4,500,000.00
|
|
|
|
Akumulasi Penyusutan
|
(1,500,000.00)
|
|
|
|
Bangunan
|
|
|
|
|
|
|
|
|
|
Total Aktiva
|
104,234,000.00
|
Total
Pasiva
|
104,234,000
|
LRATIO
LIQUIDITAS II.RATIO SOLVABILITAS
CURRENRT
RATIO
RATIO MODAL DAN AKTIVA
=
Harta Lancar x 100%
= Modal Sendiri x 100%
Hutang Lancar
Seluruh Aktiva
= 85.400.000x100% = 47.500.000 x 100%
26.350.000 104.234.000
= 324,09 %
= 45,57 %
Komentar
Posting Komentar