Successfully reported this slideshow.
We use your LinkedIn profile and activity data to personalize ads and to show you more relevant ads. You can change your ad preferences anytime.

Laporan keuangan koperasi

15,576 views

Published on

LAPKEU KOPERASI

Published in: Economy & Finance, Business
  • Dating for everyone is here: ♥♥♥ http://bit.ly/2Q98JRS ♥♥♥
       Reply 
    Are you sure you want to  Yes  No
    Your message goes here
  • Dating direct: ❶❶❶ http://bit.ly/2Q98JRS ❶❶❶
       Reply 
    Are you sure you want to  Yes  No
    Your message goes here

Laporan keuangan koperasi

  1. 1. LAPORAN KEUANGAN (FINANCIAL STATEMENT)<br />KOPERASI SISWA SMA PGRI 1 BEKASI<br />Jl. Cirebon Duren Jaya Bekasi<br />Neraca (Balance Sheet)<br />AktivaPer 31 Juli 2011Per 31 Desember 2010 Selisih <br />1000Kas Niaga67.809.000- 67.089.000<br />1001Kas Kredit 4.365.800- 4.365.800<br />1002Simpanan di Bank Jabar 5.112.98444.649.866 (39.536.882)<br />77.287.78444.649.886 32.637.918<br />1020Piutang Tunai 188.628.500 106.387.500 82.241.000<br />1025Piutang Barang82.994.500 122.147.600 (39.153.100)<br /> 271.623.000 228.535.100 43.087.900<br />1050Persediaan Brg Dagangan 16.135.850 12.873.223 3.262.627<br />1060Persediaan Perlengkapan- 3.308.980 (3.308.980)<br />1070Bebab Dibayar Dimuka13.000.000- 13.000.000<br />1300Bangunan & Peralatan55.179.56673.457.482 (18.277.916)<br />1310 Akum.Penyusutan (11.260.972) (19.681.565) 8.420.593 <br />43.918.59453.775.917 (9.857.323)<br />Asset 421.965.228 343.143.086 78.822.142<br />PasivaPer 31 Juli 2011 Per 31 Desember 2010Selisih<br />Utang<br />2010Utang Usaha 9.675.500 6.073.9003.601.600<br />2020Tab.Anggo/Sim.Manasuka38.357.89738.571.559 (213.662)<br />2031Dana Keg Kesiswaan/OSIS 3.125.719-3.125.719<br />2032Dana Pendidikan 3.233.175 1.769.3751.463.800<br />2033Dana Sosial 335.867 20.086 315.781<br />2065Titipan Sijakespepe 700.000 360.000 340.000<br />2070Beban Harus Dibayar64.869.00021.014.320 43.854.680<br />2080Pendptn Diterima Dimuka13.467.84525.167.532 (11.699.687)<br />2090Simp Ex-Anggota 8.033.674 4.870.5123.163.162<br />2100Tabungan Khusus 3.040.00020.320.200 (17.280.200)<br />Modal Luar: 144.838.677 118.167.484 26.671.193<br />Modal<br />3000Simp.Pokok 9.520.000 9.470.000 50.000<br />3010Simp.Wajib 144.660.00097.666.323 46.993.677<br />3050Modal Krj Kantin Kejujuran 5.000.000 5.000.000-<br />3051Modal Usaha Kantin Kejujuran 1.160.639 1.160.639-<br />3061Donasi Pemda12.000.00012.000.000-<br />3100Hadiah/Sumb/Donasi lainnya39.292.32538.098.1751.194.150<br />3200Cadangan23.548.70010.873.700 12.675.000<br />3300SHU Tahun Berjalan41.944.88750.706.765 (8.761.878)<br />Modal Sendiri: 277.126.551 224.975.602 52.150.949<br /> Total 421.965.228 343.143.086 78.822.142<br />Perhitungan Hasil Usaha (Income Statement)<br />Per 31 Juli 2011Per 31 Desember 2010Selisih<br />Pndptn Niaga (trmasuk Jasa Konsinyasi)106.027.96760.134.46445.893.503<br />Pendapatan Non Niaga 71.831.64275.364.280 (3.532.638)<br />Jumlah Pendapatan177.859.609 135.498.74442.360.865<br />Pengeluaran (80.195.722) (84.791.979) 4.596.257<br />Sisa Hasil Usaha 97.663.88750.706.76546.957.122<br />Arus Kas (Cash Flow Statement)<br />Per 31 Juli 2011Per 31 Desember 2010Selisih<br />Keadaan “Kas Niaga” Awal- 60.134.464 (3.817.000)<br />Kas masuk546.633.655526.031.518 20.602.137<br />Kas keluar478.824.655529.848.518 (51.023.863)<br />Keadaan “Kas Niaga” Akhir 67.809.000-67.809.000<br />Keadaan “Kas Kredit” Awal---<br />Kas masuk127.265.200326.573.400 (199.308.200)Kas keluar122.899.400326.573.400 (203.674.000)<br />Keadaan “Kas Kredit” Akhir 4.365.800- 4.365.800<br />Volume Usaha<br />Per 31 Juli 2011Per 31 Desember 2010Selisih<br />Niaga263.161.697 414.412.426 (151.250.729)<br />Simpanan466.778.277608.288.265 (141.509.988)<br />Pinjaman349.776.600488.313.000 (138.536.400)<br />Jumlah Volume Usaha 1.079.716.574 1.511.013.691 (431.297.117)<br />Analisis Rasio<br />Per 31 Juli 2011Per 31 Desember 2010Selisih<br />Liquiditas261,01%244,88%16,13%<br />Solvabilitas291,33%290,39% 0,94%<br />Rentabilitas 17,84% 29,10% -11,26%<br />Indeks SHU Anggota 12,24% 16,79% -4,55%<br />Laporan Perubahan Modal<br />Per 31 Juli 2011Per 31 Desember 2010Selisih<br />Modal277.126.551224.975.60252.150.949<br />Laba 97.663.887 50.706.76546.957.122<br />Modal Akhir369.790.438275.682.36799.108.071<br />NAMA: ARINI NURMALA SARI<br />NPM: 11210100<br />KELAS: 2EA21<br />UNIVERSITAS GUNADARMA<br />2011<br />

×