rekap perhitungan shu anggota kopkar warga varia usaha beton

43
A116 LIKSANI 2,482,874.82 496,574.96 1,986,299.85 198,629.99 1,787,669.87 893,834.93 893,834.93 A117 M. SAEFI 593,805.66 118,761.13 475,044.52 47,504.45 427,540.07 213,770.04 213,770.04 A119 DJOKO SASONGKO 2,019,274.40 403,854.88 1,615,419.52 161,541.95 1,453,877.57 726,938.78 726,938.78 A147 DULANI 2,066,736.81 413,347.36 1,653,389.45 165,338.95 1,488,050.51 744,025.25 744,025.25 A152 RACHMATIYAH 2,866,968.34 573,393.67 2,293,574.67 229,357.47 2,064,217.20 1,032,108.60 1,032,108.60 A153 DJUNED DWI HARISOESILO 5,489,748.66 1,097,949.73 4,391,798.93 439,179.89 3,952,619.04 1,976,309.52 1,976,309.52 A158 SUNARYADI 4,718,903.83 943,780.77 3,775,123.06 377,512.31 3,397,610.76 1,698,805.38 1,698,805.38 A160 ACHMAD BASUKI 1,783,743.47 356,748.69 1,426,994.78 142,699.48 1,284,295.30 642,147.65 642,147.65 A164 IR. SUKO BASUKI 6,958,061.55 1,391,612.31 5,566,449.24 556,644.92 5,009,804.32 2,504,902.16 2,504,902.16 A165 HENDY GESIT SETIAWAN 2,565,281.54 513,056.31 2,052,225.24 205,222.52 1,847,002.71 923,501.36 923,501.36 A167 NUR ARIFIN 4,380,971.78 876,194.36 3,504,777.43 350,477.74 3,154,299.68 1,577,149.84 1,577,149.84 A170 MUA LIQ 2,434,855.08 486,971.02 1,947,884.06 194,788.41 1,753,095.66 876,547.83 876,547.83 A175 IMAM SOLIKUDIN 9,769,028.76 1,953,805.75 7,815,223.01 781,522.30 7,033,700.71 3,516,850.35 3,516,850.35 A177 SUPRIYATNO 247,496.34 49,499.27 197,997.07 19,799.71 178,197.36 89,098.68 89,098.68 A178 DJOKO BUDI SANTOSO 2,026,887.99 405,377.60 1,621,510.39 162,151.04 1,459,359.35 729,679.68 729,679.68 A180 ACH DJAUHARI 10,231,184.77 2,046,236.95 8,184,947.82 818,494.78 7,366,453.04 3,683,226.52 3,683,226.52 A181 ABDUL MUNIP 5,621,904.04 1,124,380.81 4,497,523.23 449,752.32 4,047,770.91 2,023,885.45 2,023,885.45 A182 NUR SODIQ 7,333,804.40 1,466,760.88 5,867,043.52 586,704.35 5,280,339.17 2,640,169.58 2,640,169.58 A183 AGUS IWAN SUPRIYANTO 7,167,181.65 1,433,436.33 5,733,745.32 573,374.53 5,160,370.79 2,580,185.39 2,580,185.39 A184 S U L K A N 5,716,765.68 1,143,353.14 4,573,412.54 457,341.25 4,116,071.29 2,058,035.65 2,058,035.65 A186 YAZID 861,745.53 172,349.11 689,396.42 68,939.64 620,456.78 310,228.39 310,228.39 A189 BAMBANG IRCHAM 5,636,562.65 1,127,312.53 4,509,250.12 450,925.01 4,058,325.11 2,029,162.55 2,029,162.55 A193 BUALI 2,220,586.79 444,117.36 1,776,469.43 177,646.94 1,598,822.49 799,411.25 799,411.25 A194 ADI SANTOSO 4,039,549.22 807,909.84 3,231,639.38 323,163.94 2,908,475.44 1,454,237.72 1,454,237.72 A202 RUDI ARBIYANTO 2,119,977.00 423,995.40 1,695,981.60 169,598.16 1,526,383.44 763,191.72 763,191.72 REKAP PERHITUNGAN SHU ANGGOTA KOPKAR WARGA VARIA USAHA BETON SHU DISIMPAN 20% SHU DIBAGI SEBELUM PAJAK PAJAK 10% SHU DIBAGI SETELAH PAJAK UANG MUKA (50%) SISA (50%) NIP NAMA TOTAL SHU TAHUN 2019

Transcript of rekap perhitungan shu anggota kopkar warga varia usaha beton

A116 LIKSANI 2,482,874.82 496,574.96 1,986,299.85 198,629.99 1,787,669.87 893,834.93 893,834.93

A117 M. SAEFI 593,805.66 118,761.13 475,044.52 47,504.45 427,540.07 213,770.04 213,770.04

A119 DJOKO SASONGKO 2,019,274.40 403,854.88 1,615,419.52 161,541.95 1,453,877.57 726,938.78 726,938.78

A147 DULANI 2,066,736.81 413,347.36 1,653,389.45 165,338.95 1,488,050.51 744,025.25 744,025.25

A152 RACHMATIYAH 2,866,968.34 573,393.67 2,293,574.67 229,357.47 2,064,217.20 1,032,108.60 1,032,108.60

A153 DJUNED DWI HARISOESILO 5,489,748.66 1,097,949.73 4,391,798.93 439,179.89 3,952,619.04 1,976,309.52 1,976,309.52

A158 SUNARYADI 4,718,903.83 943,780.77 3,775,123.06 377,512.31 3,397,610.76 1,698,805.38 1,698,805.38

A160 ACHMAD BASUKI 1,783,743.47 356,748.69 1,426,994.78 142,699.48 1,284,295.30 642,147.65 642,147.65

A164 IR. SUKO BASUKI 6,958,061.55 1,391,612.31 5,566,449.24 556,644.92 5,009,804.32 2,504,902.16 2,504,902.16

A165 HENDY GESIT SETIAWAN 2,565,281.54 513,056.31 2,052,225.24 205,222.52 1,847,002.71 923,501.36 923,501.36

A167 NUR ARIFIN 4,380,971.78 876,194.36 3,504,777.43 350,477.74 3,154,299.68 1,577,149.84 1,577,149.84

A170 MUA LIQ 2,434,855.08 486,971.02 1,947,884.06 194,788.41 1,753,095.66 876,547.83 876,547.83

A175 IMAM SOLIKUDIN 9,769,028.76 1,953,805.75 7,815,223.01 781,522.30 7,033,700.71 3,516,850.35 3,516,850.35

A177 SUPRIYATNO 247,496.34 49,499.27 197,997.07 19,799.71 178,197.36 89,098.68 89,098.68

A178 DJOKO BUDI SANTOSO 2,026,887.99 405,377.60 1,621,510.39 162,151.04 1,459,359.35 729,679.68 729,679.68

A180 ACH DJAUHARI 10,231,184.77 2,046,236.95 8,184,947.82 818,494.78 7,366,453.04 3,683,226.52 3,683,226.52

A181 ABDUL MUNIP 5,621,904.04 1,124,380.81 4,497,523.23 449,752.32 4,047,770.91 2,023,885.45 2,023,885.45

A182 NUR SODIQ 7,333,804.40 1,466,760.88 5,867,043.52 586,704.35 5,280,339.17 2,640,169.58 2,640,169.58

A183 AGUS IWAN SUPRIYANTO 7,167,181.65 1,433,436.33 5,733,745.32 573,374.53 5,160,370.79 2,580,185.39 2,580,185.39

A184 S U L K A N 5,716,765.68 1,143,353.14 4,573,412.54 457,341.25 4,116,071.29 2,058,035.65 2,058,035.65

A186 YAZID 861,745.53 172,349.11 689,396.42 68,939.64 620,456.78 310,228.39 310,228.39

A189 BAMBANG IRCHAM 5,636,562.65 1,127,312.53 4,509,250.12 450,925.01 4,058,325.11 2,029,162.55 2,029,162.55

A193 BUALI 2,220,586.79 444,117.36 1,776,469.43 177,646.94 1,598,822.49 799,411.25 799,411.25

A194 ADI SANTOSO 4,039,549.22 807,909.84 3,231,639.38 323,163.94 2,908,475.44 1,454,237.72 1,454,237.72

A202 RUDI ARBIYANTO 2,119,977.00 423,995.40 1,695,981.60 169,598.16 1,526,383.44 763,191.72 763,191.72

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

A210 ARIEF WAHYUDI 2,812,273.16 562,454.63 2,249,818.53 224,981.85 2,024,836.68 1,012,418.34 1,012,418.34

A211 MADIONO 4,650,910.17 930,182.03 3,720,728.14 372,072.81 3,348,655.33 1,674,327.66 1,674,327.66

A214 NUR AINI 8,987,877.96 1,797,575.59 7,190,302.37 719,030.24 6,471,272.13 3,235,636.07 3,235,636.07

A215 EKO PUJIANTORO 6,932,516.09 1,386,503.22 5,546,012.87 554,601.29 4,991,411.58 2,495,705.79 2,495,705.79

A221 DRS. CHOLID ANSORI 5,089,358.45 1,017,871.69 4,071,486.76 407,148.68 3,664,338.08 1,832,169.04 1,832,169.04

A224 AGUS ISWAHYUDI 3,364,853.94 672,970.79 2,691,883.15 269,188.32 2,422,694.84 1,211,347.42 1,211,347.42

A226 ACHMAD JUNAEDI 3,099,441.26 619,888.25 2,479,553.01 247,955.30 2,231,597.71 1,115,798.85 1,115,798.85

A228 KAMTO 2,372,773.97 474,554.79 1,898,219.18 189,821.92 1,708,397.26 854,198.63 854,198.63

A229 SUWONDO 3,826,334.51 765,266.90 3,061,067.61 306,106.76 2,754,960.85 1,377,480.42 1,377,480.42

A230 FAIRUZ ZABADI 3,887,693.32 777,538.66 3,110,154.66 311,015.47 2,799,139.19 1,399,569.60 1,399,569.60

A232 BUDI HARTONO 2,612,839.61 522,567.92 2,090,271.69 209,027.17 1,881,244.52 940,622.26 940,622.26

A233 HARRY SUBIANTORO 5,217,721.94 1,043,544.39 4,174,177.55 417,417.76 3,756,759.80 1,878,379.90 1,878,379.90

A235 ZAINUL ARIFIN 3,553,462.91 710,692.58 2,842,770.32 284,277.03 2,558,493.29 1,279,246.65 1,279,246.65

A237 WARI AMBARSARI 5,412,116.97 1,082,423.39 4,329,693.57 432,969.36 3,896,724.22 1,948,362.11 1,948,362.11

A239 IMAM DJAUHARI 2,440,935.70 488,187.14 1,952,748.56 195,274.86 1,757,473.71 878,736.85 878,736.85

A242 RAHMAD SUMARSONO W, SH 12,335,895.77 2,467,179.15 9,868,716.62 986,871.66 8,881,844.96 4,440,922.48 4,440,922.48

A248 MUHAMMAD SUYUTI 2,436,534.83 487,306.97 1,949,227.86 194,922.79 1,754,305.08 877,152.54 877,152.54

A250 ABDUL GHOFAR 2,365,973.09 473,194.62 1,892,778.47 189,277.85 1,703,500.62 851,750.31 851,750.31

A251 SUBANDI 2,819,039.78 563,807.96 2,255,231.82 225,523.18 2,029,708.64 1,014,854.32 1,014,854.32

A252 AGUS SUPRIYONO 2,183,849.24 436,769.85 1,747,079.40 174,707.94 1,572,371.46 786,185.73 786,185.73

A254 INDRA WIBOWO SOEHARMADJI 4,546,754.28 909,350.86 3,637,403.42 363,740.34 3,273,663.08 1,636,831.54 1,636,831.54

A260 BOEDI SATRIYO 2,116,566.35 423,313.27 1,693,253.08 169,325.31 1,523,927.77 761,963.89 761,963.89

A261 MOCH. SHOBIRIN 2,222,090.49 444,418.10 1,777,672.40 177,767.24 1,599,905.16 799,952.58 799,952.58

A262 DANA ARNAWA 2,750,471.25 550,094.25 2,200,377.00 220,037.70 1,980,339.30 990,169.65 990,169.65

A263 SYAFA AT 3,326,212.97 665,242.59 2,660,970.38 266,097.04 2,394,873.34 1,197,436.67 1,197,436.67

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

A264 ZAINUL ARIFIN 3,912,486.87 782,497.37 3,129,989.50 312,998.95 2,816,990.55 1,408,495.27 1,408,495.27

A265 FIRLY FATURROHMAN 4,590,206.43 918,041.29 3,672,165.14 367,216.51 3,304,948.63 1,652,474.31 1,652,474.31

A268 NADYAJANTI TJANDRA, SH 8,303,491.13 1,660,698.23 6,642,792.91 664,279.29 5,978,513.62 2,989,256.81 2,989,256.81

A270 IR. NANA MAULANA 7,846,945.74 1,569,389.15 6,277,556.59 627,755.66 5,649,800.93 2,824,900.46 2,824,900.46

A271 HENDRO PRANOTO 3,318,095.97 663,619.19 2,654,476.78 265,447.68 2,389,029.10 1,194,514.55 1,194,514.55

A272 MUSTAQIM 1,755,039.86 351,007.97 1,404,031.89 140,403.19 1,263,628.70 631,814.35 631,814.35

A273 BASUKI 3,550,592.99 710,118.60 2,840,474.40 284,047.44 2,556,426.96 1,278,213.48 1,278,213.48

A275 SUBUR 2,183,685.84 436,737.17 1,746,948.67 174,694.87 1,572,253.80 786,126.90 786,126.90

A286 SUYUD HANDOYO 7,350,398.29 1,470,079.66 5,880,318.63 588,031.86 5,292,286.77 2,646,143.38 2,646,143.38

A287 KARDOYO 2,148,411.72 429,682.34 1,718,729.37 171,872.94 1,546,856.44 773,428.22 773,428.22

A290 MOCHAMMAD SYAFRUDIN 5,522,017.62 1,104,403.52 4,417,614.09 441,761.41 3,975,852.68 1,987,926.34 1,987,926.34

A292 SRIYADI 1,915,994.95 383,198.99 1,532,795.96 153,279.60 1,379,516.37 689,758.18 689,758.18

A293 MUCHTARUL HADI 1,736,309.17 347,261.83 1,389,047.34 138,904.73 1,250,142.60 625,071.30 625,071.30

A295 EKO MARHAENDRO 10,918,700.15 2,183,740.03 8,734,960.12 873,496.01 7,861,464.11 3,930,732.05 3,930,732.05

A296 SHOFI IN 3,009,955.94 601,991.19 2,407,964.75 240,796.47 2,167,168.27 1,083,584.14 1,083,584.14

A298 M. TARSAN MUNIFSON 6,996,424.59 1,399,284.92 5,597,139.67 559,713.97 5,037,425.71 2,518,712.85 2,518,712.85

A299 BAMBANG MIYANTO 6,792,741.05 1,358,548.21 5,434,192.84 543,419.28 4,890,773.56 2,445,386.78 2,445,386.78

A302 YUSDI AMROZI 8,715,529.38 1,743,105.88 6,972,423.51 697,242.35 6,275,181.16 3,137,590.58 3,137,590.58

A303 ISWAHYUDI 2,241,829.89 448,365.98 1,793,463.91 179,346.39 1,614,117.52 807,058.76 807,058.76

A304 SUWARDI 2,268,726.15 453,745.23 1,814,980.92 181,498.09 1,633,482.83 816,741.42 816,741.42

A305 SURAT 2,004,989.65 400,997.93 1,603,991.72 160,399.17 1,443,592.55 721,796.27 721,796.27

A306 TOYIBAH 4,920,647.08 984,129.42 3,936,517.67 393,651.77 3,542,865.90 1,771,432.95 1,771,432.95

A313 SUTIONO 3,692,797.58 738,559.52 2,954,238.06 295,423.81 2,658,814.26 1,329,407.13 1,329,407.13

A314 DIDIK PRIASTONO 2,324,056.43 464,811.29 1,859,245.15 185,924.51 1,673,320.63 836,660.32 836,660.32

A316 EDY PURWANTO 2,371,865.23 474,373.05 1,897,492.18 189,749.22 1,707,742.96 853,871.48 853,871.48

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

A317 MOCH. FIRMAN ANWARI 938,039.90 187,607.98 750,431.92 75,043.19 675,388.73 337,694.36 337,694.36

A318 AMRONI TAUFAN 1,885,341.33 377,068.27 1,508,273.07 150,827.31 1,357,445.76 678,722.88 678,722.88

A319 SUKO PRAYITNO 3,341,237.36 668,247.47 2,672,989.88 267,298.99 2,405,690.90 1,202,845.45 1,202,845.45

A320 SUNARYO 4,811,721.94 962,344.39 3,849,377.55 384,937.75 3,464,439.79 1,732,219.90 1,732,219.90

A321 SUPRIYADI 4,532,543.70 906,508.74 3,626,034.96 362,603.50 3,263,431.47 1,631,715.73 1,631,715.73

A322 MARDI 4,849,953.11 969,990.62 3,879,962.49 387,996.25 3,491,966.24 1,745,983.12 1,745,983.12

A323 NANANG MURDIANTO 2,537,546.30 507,509.26 2,030,037.04 203,003.70 1,827,033.34 913,516.67 913,516.67

A327 RIBUT HARYONO 6,309,353.15 1,261,870.63 5,047,482.52 504,748.25 4,542,734.27 2,271,367.13 2,271,367.13

A328 SALIM A 1,983,886.75 396,777.35 1,587,109.40 158,710.94 1,428,398.46 714,199.23 714,199.23

A329 MUCH. ILHAM SUAIBI 6,736,780.48 1,347,356.10 5,389,424.38 538,942.44 4,850,481.94 2,425,240.97 2,425,240.97

A330 SYAHID 1,944,307.44 388,861.49 1,555,445.96 155,544.60 1,399,901.36 699,950.68 699,950.68

A332 SUTIYO 1,291,932.84 258,386.57 1,033,546.28 103,354.63 930,191.65 465,095.82 465,095.82

A333 ASRUN 3,234,009.54 646,801.91 2,587,207.63 258,720.76 2,328,486.87 1,164,243.43 1,164,243.43

A334 EDI HERIYANTO 1,640,404.81 328,080.96 1,312,323.85 131,232.38 1,181,091.46 590,545.73 590,545.73

A335 MOCH. YUDI AFFANDI 4,167,691.04 833,538.21 3,334,152.83 333,415.28 3,000,737.55 1,500,368.77 1,500,368.77

A338 SUGENG KUSHERI 5,058,065.47 1,011,613.09 4,046,452.38 404,645.24 3,641,807.14 1,820,903.57 1,820,903.57

A339 CHOIRUL BASAR 3,072,717.22 614,543.44 2,458,173.77 245,817.38 2,212,356.40 1,106,178.20 1,106,178.20

A341 KARYO 2,333,592.20 466,718.44 1,866,873.76 186,687.38 1,680,186.38 840,093.19 840,093.19

A343 SIAGA MAGITO 2,477,245.90 495,449.18 1,981,796.72 198,179.67 1,783,617.05 891,808.52 891,808.52

A345 MAIZIR FAISOLUDDIN 2,119,926.63 423,985.33 1,695,941.31 169,594.13 1,526,347.18 763,173.59 763,173.59

A348 TOFIK SARIFUDIN DIDAYAT 2,378,171.64 475,634.33 1,902,537.31 190,253.73 1,712,283.58 856,141.79 856,141.79

A349 SUWARDI 5,199,089.06 1,039,817.81 4,159,271.24 415,927.12 3,743,344.12 1,871,672.06 1,871,672.06

A352 KUSNAN 2,963,948.21 592,789.64 2,371,158.57 237,115.86 2,134,042.71 1,067,021.36 1,067,021.36

A353 M. SAMSUDIN 5,267,588.86 1,053,517.77 4,214,071.09 421,407.11 3,792,663.98 1,896,331.99 1,896,331.99

A354 AGUNG ZAKARIYA 3,633,395.23 726,679.05 2,906,716.18 290,671.62 2,616,044.57 1,308,022.28 1,308,022.28

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

A355 HERI SISWANTO 3,849,348.44 769,869.69 3,079,478.75 307,947.87 2,771,530.87 1,385,765.44 1,385,765.44

A357 MUH. KHOIRUN 6,051,209.69 1,210,241.94 4,840,967.75 484,096.78 4,356,870.98 2,178,435.49 2,178,435.49

A359 BASIRUN 2,007,127.74 401,425.55 1,605,702.19 160,570.22 1,445,131.98 722,565.99 722,565.99

A360 EKO HANDOYO 5,134,606.50 1,026,921.30 4,107,685.20 410,768.52 3,696,916.68 1,848,458.34 1,848,458.34

A361 EFRY EFENDI 2,879,936.58 575,987.32 2,303,949.27 230,394.93 2,073,554.34 1,036,777.17 1,036,777.17

A363 BUDI SAYOKO 2,653,930.71 530,786.14 2,123,144.57 212,314.46 1,910,830.11 955,415.06 955,415.06

A365 KUSTIYONO 2,378,049.35 475,609.87 1,902,439.48 190,243.95 1,712,195.53 856,097.77 856,097.77

A366 EMY SISWANTI 6,439,372.78 1,287,874.56 5,151,498.23 515,149.82 4,636,348.40 2,318,174.20 2,318,174.20

A367 SUBEKAN 2,580,490.74 516,098.15 2,064,392.59 206,439.26 1,857,953.33 928,976.67 928,976.67

A373 SARJONO 1,696,801.49 339,360.30 1,357,441.19 135,744.12 1,221,697.07 610,848.54 610,848.54

A375 BUDI SANTOSO 2,289,273.54 457,854.71 1,831,418.83 183,141.88 1,648,276.95 824,138.48 824,138.48

A377 DJOKO ISMANTO 3,305,996.33 661,199.27 2,644,797.07 264,479.71 2,380,317.36 1,190,158.68 1,190,158.68

A378 JUWARI 2,142,247.11 428,449.42 1,713,797.69 171,379.77 1,542,417.92 771,208.96 771,208.96

A380 NURKHASANA 2,239,291.85 447,858.37 1,791,433.48 179,143.35 1,612,290.13 806,145.06 806,145.06

A381 SUHARTOYO 2,429,358.40 485,871.68 1,943,486.72 194,348.67 1,749,138.05 874,569.02 874,569.02

A382 ROCHMAT 5,815,184.56 1,163,036.91 4,652,147.65 465,214.76 4,186,932.88 2,093,466.44 2,093,466.44

A386 ABDILLAH TEDJO DARMOJO 8,270,051.81 1,654,010.36 6,616,041.45 661,604.15 5,954,437.31 2,977,218.65 2,977,218.65

A387 ABDUL GHAFUR 2,253,791.85 450,758.37 1,803,033.48 180,303.35 1,622,730.13 811,365.06 811,365.06

A388 SLAMET BAGIO 3,291,598.01 658,319.60 2,633,278.41 263,327.84 2,369,950.57 1,184,975.28 1,184,975.28

A390 MOCH. GATOT TRIYONO 2,059,287.19 411,857.44 1,647,429.75 164,742.98 1,482,686.78 741,343.39 741,343.39

A393 TOTO BUDHI 6,662,042.46 1,332,408.49 5,329,633.97 532,963.40 4,796,670.57 2,398,335.29 2,398,335.29

A394 YUYUN SRI PURNOMO 3,683,855.48 736,771.10 2,947,084.38 294,708.44 2,652,375.95 1,326,187.97 1,326,187.97

A395 WILASMONO THAJO N 3,163,264.97 632,652.99 2,530,611.97 253,061.20 2,277,550.78 1,138,775.39 1,138,775.39

A396 AHMAD AFSOL 3,897,170.86 779,434.17 3,117,736.68 311,773.67 2,805,963.02 1,402,981.51 1,402,981.51

A399 HARI SETIAWAN 5,931,620.57 1,186,324.11 4,745,296.45 474,529.65 4,270,766.81 2,135,383.40 2,135,383.40

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

A400 MAKRUF ANANG KUSUMA, ST 5,979,057.81 1,195,811.56 4,783,246.25 478,324.63 4,304,921.63 2,152,460.81 2,152,460.81

A401 DRS. HADI MARTONO 6,207,321.67 1,241,464.33 4,965,857.34 496,585.73 4,469,271.60 2,234,635.80 2,234,635.80

A402 HERI PURWANTO 5,299,744.63 1,059,948.93 4,239,795.70 423,979.57 3,815,816.13 1,907,908.07 1,907,908.07

A403 MOHAMMAD BASORI 1,321,860.62 264,372.12 1,057,488.50 105,748.85 951,739.65 475,869.82 475,869.82

A404 NONO DWI ARIFIYANTO 4,050,508.58 810,101.72 3,240,406.86 324,040.69 2,916,366.18 1,458,183.09 1,458,183.09

A408 AGOES TJIPTO MADIJO, SE 4,789,976.91 957,995.38 3,831,981.53 383,198.15 3,448,783.38 1,724,391.69 1,724,391.69

A410 TRIWIDODO BUDHI SANTOSO 193,160.95 38,632.19 154,528.76 15,452.88 139,075.88 69,537.94 69,537.94

A411 AGUS SUWANDOKO 1,665,002.69 333,000.54 1,332,002.15 133,200.21 1,198,801.93 599,400.97 599,400.97

A412 ROHMANARI 2,565,733.80 513,146.76 2,052,587.04 205,258.70 1,847,328.34 923,664.17 923,664.17

A413 KUSNOWO 3,299,576.43 659,915.29 2,639,661.15 263,966.11 2,375,695.03 1,187,847.52 1,187,847.52

A416 M. SOFYAN HADI H, ST 6,542,030.93 1,308,406.19 5,233,624.74 523,362.47 4,710,262.27 2,355,131.13 2,355,131.13

A419 ALI IMRON 1,866,816.16 373,363.23 1,493,452.93 149,345.29 1,344,107.63 672,053.82 672,053.82

A420 TUTUS LIJANG PANENGAH 5,922,390.01 1,184,478.00 4,737,912.01 473,791.20 4,264,120.81 2,132,060.40 2,132,060.40

A421 ALIF ASRIN AYYUBI 3,630,625.34 726,125.07 2,904,500.28 290,450.03 2,614,050.25 1,307,025.12 1,307,025.12

A422 EKO YULIANTO 3,023,348.71 604,669.74 2,418,678.97 241,867.90 2,176,811.07 1,088,405.53 1,088,405.53

A426 ANDY CAHYO YUWONO 5,938,063.67 1,187,612.73 4,750,450.94 475,045.09 4,275,405.84 2,137,702.92 2,137,702.92

A427 FAFAN ANDRIATNO 2,306,320.36 461,264.07 1,845,056.28 184,505.63 1,660,550.66 830,275.33 830,275.33

A428 SYA RONI 3,306,774.02 661,354.80 2,645,419.22 264,541.92 2,380,877.29 1,190,438.65 1,190,438.65

A430 SURYA ARIF BASTOMY, SE 6,438,765.72 1,287,753.14 5,151,012.58 515,101.26 4,635,911.32 2,317,955.66 2,317,955.66

A431 ANDREAS YUDO HANDIKO, SE 5,295,158.14 1,059,031.63 4,236,126.51 423,612.65 3,812,513.86 1,906,256.93 1,906,256.93

A432 MAKKIE HERLAMBANG 2,473,691.50 494,738.30 1,978,953.20 197,895.32 1,781,057.88 890,528.94 890,528.94

A434 SEPTIADI ARI WIBOWO 2,233,843.90 446,768.78 1,787,075.12 178,707.51 1,608,367.61 804,183.81 804,183.81

A435 ABDUL FATAH 2,039,816.32 407,963.26 1,631,853.06 163,185.31 1,468,667.75 734,333.88 734,333.88

A436 ACHMAD YUSUF 6,845,197.05 1,369,039.41 5,476,157.64 547,615.76 4,928,541.88 2,464,270.94 2,464,270.94

A437 AGUNG BUDIANTO 7,180,701.38 1,436,140.28 5,744,561.10 574,456.11 5,170,104.99 2,585,052.50 2,585,052.50

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

A440 SUPRAYITNO 2,370,900.23 474,180.05 1,896,720.18 189,672.02 1,707,048.16 853,524.08 853,524.08

A442 WARSIDI 1,967,623.97 393,524.79 1,574,099.18 157,409.92 1,416,689.26 708,344.63 708,344.63

A443 IRFAN 5,512,126.11 1,102,425.22 4,409,700.88 440,970.09 3,968,730.80 1,984,365.40 1,984,365.40

A444 JEMANI 3,392,348.24 678,469.65 2,713,878.59 271,387.86 2,442,490.73 1,221,245.37 1,221,245.37

A445 UNTUNG HARIYONO 1,820,203.79 364,040.76 1,456,163.03 145,616.30 1,310,546.73 655,273.36 655,273.36

A446 SUMANTRI 2,752,674.47 550,534.89 2,202,139.58 220,213.96 1,981,925.62 990,962.81 990,962.81

A447 DIDIT SUDARMANTO 2,182,379.02 436,475.80 1,745,903.22 174,590.32 1,571,312.90 785,656.45 785,656.45

A449 MOCH. FAUZI 3,139,448.66 627,889.73 2,511,558.93 251,155.89 2,260,403.04 1,130,201.52 1,130,201.52

A450 GANDHI CAHYO PURNOMO 3,704,080.37 740,816.07 2,963,264.29 296,326.43 2,666,937.86 1,333,468.93 1,333,468.93

A452 NURLAN 2,325,566.13 465,113.23 1,860,452.91 186,045.29 1,674,407.61 837,203.81 837,203.81

A455 WITORO 1,545,407.55 309,081.51 1,236,326.04 123,632.60 1,112,693.44 556,346.72 556,346.72

A457 MUKAERI 2,208,902.98 441,780.60 1,767,122.38 176,712.24 1,590,410.14 795,205.07 795,205.07

A458 MOCH. SAICHUL HADI 3,225,099.83 645,019.97 2,580,079.87 258,007.99 2,322,071.88 1,161,035.94 1,161,035.94

A459 MOCHAMAD NYRHADI 2,891,146.18 578,229.24 2,312,916.94 231,291.69 2,081,625.25 1,040,812.62 1,040,812.62

A463 SENAIN 1,980,829.19 396,165.84 1,584,663.35 158,466.34 1,426,197.02 713,098.51 713,098.51

A464 MOCH. ZAINURI 3,930,570.42 786,114.08 3,144,456.34 314,445.63 2,830,010.70 1,415,005.35 1,415,005.35

A465 MUDJI SANTOSO 757,025.44 151,405.09 605,620.35 60,562.04 545,058.32 272,529.16 272,529.16

A466 SAIFUDIN 2,171,826.83 434,365.37 1,737,461.47 173,746.15 1,563,715.32 781,857.66 781,857.66

A469 SALEH RIFAI SIMATUPANG 4,082,688.22 816,537.64 3,266,150.57 326,615.06 2,939,535.52 1,469,767.76 1,469,767.76

A470 HARIYONO 1,735,772.28 347,154.46 1,388,617.82 138,861.78 1,249,756.04 624,878.02 624,878.02

A471 KARYA HINDARTONO 3,308,270.68 661,654.14 2,646,616.55 264,661.65 2,381,954.89 1,190,977.45 1,190,977.45

A475 ATOK SUPARTO 2,291,641.27 458,328.25 1,833,313.02 183,331.30 1,649,981.72 824,990.86 824,990.86

A476 MUKHAMMAD SLAMET 3,597,027.43 719,405.49 2,877,621.94 287,762.19 2,589,859.75 1,294,929.87 1,294,929.87

A478 SOLIHUDIN 2,755,035.75 551,007.15 2,204,028.60 220,402.86 1,983,625.74 991,812.87 991,812.87

A479 SUTIYONO 6,837,878.01 1,367,575.60 5,470,302.41 547,030.24 4,923,272.17 2,461,636.08 2,461,636.08

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

A480 NUR MAT SALIM 1,381,954.80 276,390.96 1,105,563.84 110,556.38 995,007.45 497,503.73 497,503.73

A481 MUSLIH 1,695,767.16 339,153.43 1,356,613.73 135,661.37 1,220,952.35 610,476.18 610,476.18

A482 DARMAN 8,379,938.94 1,675,987.79 6,703,951.16 670,395.12 6,033,556.04 3,016,778.02 3,016,778.02

A484 M. FATHUR ROHMAN 1,743,115.36 348,623.07 1,394,492.29 139,449.23 1,255,043.06 627,521.53 627,521.53

A485 SUWARNO 1,771,144.27 354,228.85 1,416,915.42 141,691.54 1,275,223.88 637,611.94 637,611.94

A489 SANDY BENY 1,556,130.07 311,226.01 1,244,904.06 124,490.41 1,120,413.65 560,206.83 560,206.83

A490 NUR ARIFIN 2,644,947.37 528,989.47 2,115,957.90 211,595.79 1,904,362.11 952,181.05 952,181.05

A491 WAHYUDI 2,589,595.28 517,919.06 2,071,676.22 207,167.62 1,864,508.60 932,254.30 932,254.30

A492 ARIEF JUNAIDI 1,569,341.26 313,868.25 1,255,473.01 125,547.30 1,129,925.71 564,962.85 564,962.85

A494 MASHADI 1,716,875.76 343,375.15 1,373,500.61 137,350.06 1,236,150.54 618,075.27 618,075.27

A495 NADIRI 1,849,634.70 369,926.94 1,479,707.76 147,970.78 1,331,736.99 665,868.49 665,868.49

A497 ROSIDI 6,125,570.44 1,225,114.09 4,900,456.35 490,045.64 4,410,410.72 2,205,205.36 2,205,205.36

A498 DIDIK HARIYANTO 2,325,842.80 465,168.56 1,860,674.24 186,067.42 1,674,606.81 837,303.41 837,303.41

A499 SUPRAYOGI 2,632,096.84 526,419.37 2,105,677.47 210,567.75 1,895,109.73 947,554.86 947,554.86

A500 MASRURI 2,849,405.02 569,881.00 2,279,524.02 227,952.40 2,051,571.62 1,025,785.81 1,025,785.81

A501 SAPARI 2,864,792.66 572,958.53 2,291,834.13 229,183.41 2,062,650.71 1,031,325.36 1,031,325.36

A502 SLAMET WIDODO 1,815,257.69 363,051.54 1,452,206.15 145,220.61 1,306,985.53 653,492.77 653,492.77

A503 SUGIYONO 1,756,116.05 351,223.21 1,404,892.84 140,489.28 1,264,403.56 632,201.78 632,201.78

A504 IRMA SYAHADATINA 6,849,500.32 1,369,900.06 5,479,600.26 547,960.03 4,931,640.23 2,465,820.12 2,465,820.12

A505 AFID RUDIANTO 3,240,786.31 648,157.26 2,592,629.05 259,262.91 2,333,366.15 1,166,683.07 1,166,683.07

A507 MABRUR 3,452,586.45 690,517.29 2,762,069.16 276,206.92 2,485,862.24 1,242,931.12 1,242,931.12

A508 MOH NAIM 2,205,154.64 441,030.93 1,764,123.71 176,412.37 1,587,711.34 793,855.67 793,855.67

A509 WARYANTO 3,698,798.25 739,759.65 2,959,038.60 295,903.86 2,663,134.74 1,331,567.37 1,331,567.37

A511 SUPRIYATNO 2,759,529.72 551,905.94 2,207,623.78 220,762.38 1,986,861.40 993,430.70 993,430.70

A512 SUBIYANTO 5,923,803.32 1,184,760.66 4,739,042.65 473,904.27 4,265,138.39 2,132,569.19 2,132,569.19

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

A513 MUHAMMAD MUBAROK 1,811,046.54 362,209.31 1,448,837.24 144,883.72 1,303,953.51 651,976.76 651,976.76

A514 DIAN KARTIKA 8,959,947.58 1,791,989.52 7,167,958.06 716,795.81 6,451,162.26 3,225,581.13 3,225,581.13

A515 KUNTO SUHARYO 7,421,881.11 1,484,376.22 5,937,504.88 593,750.49 5,343,754.40 2,671,877.20 2,671,877.20

A516 SISWANTO 6,508,879.88 1,301,775.98 5,207,103.91 520,710.39 4,686,393.52 2,343,196.76 2,343,196.76

A517 JAENI 3,560,614.43 712,122.89 2,848,491.54 284,849.15 2,563,642.39 1,281,821.19 1,281,821.19

A518 SUTRISNO 3,092,148.81 618,429.76 2,473,719.05 247,371.90 2,226,347.14 1,113,173.57 1,113,173.57

A520 WINARTO 2,429,383.10 485,876.62 1,943,506.48 194,350.65 1,749,155.83 874,577.92 874,577.92

A524 KOMARI 1,760,024.73 352,004.95 1,408,019.78 140,801.98 1,267,217.80 633,608.90 633,608.90

A525 EDY SANTOSO 3,776,372.28 755,274.46 3,021,097.82 302,109.78 2,718,988.04 1,359,494.02 1,359,494.02

A526 UUD BUDIANTO 1,205,353.02 241,070.60 964,282.42 96,428.24 867,854.17 433,927.09 433,927.09

A527 FADHIL HUDAYA 1,302,712.97 260,542.59 1,042,170.38 104,217.04 937,953.34 468,976.67 468,976.67

A529 IMAM KAMBALI 3,339,351.37 667,870.27 2,671,481.10 267,148.11 2,404,332.99 1,202,166.49 1,202,166.49

A530 NURMAWATY 1,915,369.20 383,073.84 1,532,295.36 153,229.54 1,379,065.82 689,532.91 689,532.91

A532 MOCH YUSUF FEBRIAWAN 5,140,270.02 1,028,054.00 4,112,216.01 411,221.60 3,700,994.41 1,850,497.21 1,850,497.21

A534 MAHMUDI 2,482,718.34 496,543.67 1,986,174.67 198,617.47 1,787,557.20 893,778.60 893,778.60

A535 YUNUS ARIF RAHMAN 2,265,599.26 453,119.85 1,812,479.41 181,247.94 1,631,231.47 815,615.73 815,615.73

A538 MOH. JAJERI 2,744,070.13 548,814.03 2,195,256.10 219,525.61 1,975,730.49 987,865.25 987,865.25

A539 TIYONO 7,514,317.77 1,502,863.55 6,011,454.22 601,145.42 5,410,308.79 2,705,154.40 2,705,154.40

A543 SAMPARA ADI RASA 3,049,852.52 609,970.50 2,439,882.02 243,988.20 2,195,893.82 1,097,946.91 1,097,946.91

A544 MOHAMMAD FARID RAUF 1,805,314.31 361,062.86 1,444,251.45 144,425.14 1,299,826.30 649,913.15 649,913.15

A546 DIDIK AYUNIKA 1,384,623.43 276,924.69 1,107,698.75 110,769.87 996,928.87 498,464.44 498,464.44

A547 MAKMUN 1,763,726.93 352,745.39 1,410,981.55 141,098.15 1,269,883.39 634,941.70 634,941.70

A548 SURIPTO MUDIMIN 3,758,688.02 751,737.60 3,006,950.42 300,695.04 2,706,255.37 1,353,127.69 1,353,127.69

A551 BAMBANG SUSILO 3,989,366.26 797,873.25 3,191,493.01 319,149.30 2,872,343.71 1,436,171.85 1,436,171.85

A552 JAMALUDDIN 3,780,359.28 756,071.86 3,024,287.43 302,428.74 2,721,858.68 1,360,929.34 1,360,929.34

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

A553 NANANG QOSIM 3,846,318.20 769,263.64 3,077,054.56 307,705.46 2,769,349.10 1,384,674.55 1,384,674.55

A554 I MADE PERATNYA 2,721,564.42 544,312.88 2,177,251.54 217,725.15 1,959,526.38 979,763.19 979,763.19

A559 JUMADI 2,589,156.46 517,831.29 2,071,325.17 207,132.52 1,864,192.65 932,096.32 932,096.32

A563 DWI ARIYANTO CAHYO 2,182,474.87 436,494.97 1,745,979.90 174,597.99 1,571,381.91 785,690.95 785,690.95

A567 DEDY SETIAWAN 1,437,351.23 287,470.25 1,149,880.99 114,988.10 1,034,892.89 517,446.44 517,446.44

A572 ACHMAD SYAIFUDDIN AZHAR 3,349,271.15 669,854.23 2,679,416.92 267,941.69 2,411,475.23 1,205,737.61 1,205,737.61

A573 AGENG SETYA PRAJANJI 2,444,841.19 488,968.24 1,955,872.95 195,587.30 1,760,285.66 880,142.83 880,142.83

A575 ARIS WIBOWO 3,895,475.28 779,095.06 3,116,380.22 311,638.02 2,804,742.20 1,402,371.10 1,402,371.10

A576 YUDI SEPTIYANA 1,777,256.97 355,451.39 1,421,805.58 142,180.56 1,279,625.02 639,812.51 639,812.51

A577 FATZY HERDYANTO 2,261,711.10 452,342.22 1,809,368.88 180,936.89 1,628,431.99 814,216.00 814,216.00

A578 INANI NURISA ASSOBATIN, ST 6,076,338.48 1,215,267.70 4,861,070.78 486,107.08 4,374,963.71 2,187,481.85 2,187,481.85

A579 RENNY INDAH KURNIAWAN, SE 6,335,227.68 1,267,045.54 5,068,182.14 506,818.21 4,561,363.93 2,280,681.96 2,280,681.96

A580 AYUDI SASMITO, ST 2,447,567.88 489,513.58 1,958,054.30 195,805.43 1,762,248.87 881,124.44 881,124.44

A581 ERDANI CATUR ADI P. 1,792,044.82 358,408.96 1,433,635.86 143,363.59 1,290,272.27 645,136.14 645,136.14

A582 MUHAMMAD CHUDLORI 2,993,042.12 598,608.42 2,394,433.70 239,443.37 2,154,990.33 1,077,495.16 1,077,495.16

A583 DEMI WIDI WARASTUTI 6,839,034.60 1,367,806.92 5,471,227.68 547,122.77 4,924,104.91 2,462,052.46 2,462,052.46

A585 AJI KURNIAWANTO 2,475,875.86 495,175.17 1,980,700.69 198,070.07 1,782,630.62 891,315.31 891,315.31

A586 DANNY AJI PRABOWO 1,351,496.30 270,299.26 1,081,197.04 108,119.70 973,077.33 486,538.67 486,538.67

A587 SABIL ARSUFANY FIRDAUS 285,434.43 57,086.89 228,347.54 22,834.75 205,512.79 102,756.40 102,756.40

A588 ACHMAD ZAINURI 1,592,399.66 318,479.93 1,273,919.73 127,391.97 1,146,527.76 573,263.88 573,263.88

A589 ARFAN MAHATMAJA 1,659,892.70 331,978.54 1,327,914.16 132,791.42 1,195,122.74 597,561.37 597,561.37

A591 ARYANTO 2,058,195.30 411,639.06 1,646,556.24 164,655.62 1,481,900.61 740,950.31 740,950.31

A592 NUR HIDAYAT 1,370,052.56 274,010.51 1,096,042.05 109,604.21 986,437.85 493,218.92 493,218.92

A593 RAKHMAD DWI ANUGRAH PUTRA 2,667,338.64 533,467.73 2,133,870.92 213,387.09 1,920,483.82 960,241.91 960,241.91

A594 MUKHAMMAD TAUFIQURAHMAN 882,813.52 176,562.70 706,250.81 70,625.08 635,625.73 317,812.87 317,812.87

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

A595 ARDI YUDHA SETIAWAN 1,014,647.31 202,929.46 811,717.85 81,171.78 730,546.06 365,273.03 365,273.03

A596 SYAMSUL NAWAWI 708,285.06 141,657.01 566,628.05 56,662.81 509,965.25 254,982.62 254,982.62

A597 PRASETYONO 3,186,556.95 637,311.39 2,549,245.56 254,924.56 2,294,321.01 1,147,160.50 1,147,160.50

A598 IMAM KHOIRI 1,498,586.31 299,717.26 1,198,869.05 119,886.90 1,078,982.14 539,491.07 539,491.07

A599 DAVID ADI P 2,613,919.75 522,783.95 2,091,135.80 209,113.58 1,882,022.22 941,011.11 941,011.11

A600 ACHMAD ROFIQ 1,089,051.03 217,810.21 871,240.82 87,124.08 784,116.74 392,058.37 392,058.37

A601 NURUL KURNIAWAN 1,077,069.65 215,413.93 861,655.72 86,165.57 775,490.15 387,745.08 387,745.08

A602 PRIYA DHIMAS SUKOWATI 1,314,579.23 262,915.85 1,051,663.39 105,166.34 946,497.05 473,248.52 473,248.52

A603 FARIZ CHAMZAH 2,551,763.97 510,352.79 2,041,411.17 204,141.12 1,837,270.06 918,635.03 918,635.03

A604 ARIF FATHONI ADMOWIJOYO 1,089,360.79 217,872.16 871,488.63 87,148.86 784,339.77 392,169.89 392,169.89

A605 MUCHAMAD ZAMRONI 1,038,147.90 207,629.58 830,518.32 83,051.83 747,466.49 373,733.24 373,733.24

A606 GUNAWAN 1,297,686.94 259,537.39 1,038,149.55 103,814.96 934,334.60 467,167.30 467,167.30

A607 SUYATNO 2,332,015.96 466,403.19 1,865,612.77 186,561.28 1,679,051.49 839,525.75 839,525.75

A608 MUFLIKUN 1,103,081.99 220,616.40 882,465.59 88,246.56 794,219.03 397,109.52 397,109.52

A609 ADITYO HANDOYO WARNO 1,786,668.97 357,333.79 1,429,335.17 142,933.52 1,286,401.66 643,200.83 643,200.83

A610 ARIE WICAKSONO 1,819,207.48 363,841.50 1,455,365.98 145,536.60 1,309,829.38 654,914.69 654,914.69

A611 HASYIM ASY ARI 1,898,951.88 379,790.38 1,519,161.51 151,916.15 1,367,245.36 683,622.68 683,622.68

A612 I KOMANG SANJAYA 1,694,022.75 338,804.55 1,355,218.20 135,521.82 1,219,696.38 609,848.19 609,848.19

A613 YUDY PRASETYO 3,053,137.69 610,627.54 2,442,510.15 244,251.02 2,198,259.14 1,099,129.57 1,099,129.57

A614 FARID ABDILLAH 1,690,214.50 338,042.90 1,352,171.60 135,217.16 1,216,954.44 608,477.22 608,477.22

A615 ABDUL ROCHIM 2,304,004.44 460,800.89 1,843,203.55 184,320.35 1,658,883.19 829,441.60 829,441.60

A616 SUKIYONO 1,022,749.60 204,549.92 818,199.68 81,819.97 736,379.71 368,189.86 368,189.86

A617 AGUS NURHALIDI 2,115,278.78 423,055.76 1,692,223.02 169,222.30 1,523,000.72 761,500.36 761,500.36

A618 YANUAR ARDANI 611,408.10 122,281.62 489,126.48 48,912.65 440,213.83 220,106.91 220,106.91

A619 M. FUAD FEBRIAWAN 731,977.63 146,395.53 585,582.10 58,558.21 527,023.89 263,511.95 263,511.95

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

A620 DIAN FITRI RAHMAWATI 91,309.21 18,261.84 73,047.36 7,304.74 65,742.63 32,871.31 32,871.31

A621 GITHA HAPSARI 732,463.46 146,492.69 585,970.77 58,597.08 527,373.69 263,686.85 263,686.85

A623 DANI NUR WIDYANANTO 559,947.42 111,989.48 447,957.94 44,795.79 403,162.14 201,581.07 201,581.07

A624 HANANTA SETYA FAWAZI 491,768.65 98,353.73 393,414.92 39,341.49 354,073.43 177,036.71 177,036.71

A625 M. NUR FUAD 1,549,645.66 309,929.13 1,239,716.53 123,971.65 1,115,744.87 557,872.44 557,872.44

A626 FIRMAN RAHMADIAN 338,927.63 67,785.53 271,142.11 27,114.21 244,027.90 122,013.95 122,013.95

A627 MAIZUL KURNIAWATI 3,054,282.99 610,856.60 2,443,426.39 244,342.64 2,199,083.75 1,099,541.88 1,099,541.88

A628 ANAS BADRU ZAMAN 1,249,327.84 249,865.57 999,462.27 99,946.23 899,516.05 449,758.02 449,758.02

A629 EKO PUTRANTO 756,271.93 151,254.39 605,017.55 60,501.75 544,515.79 272,257.90 272,257.90

A631 EKO HARI SISWANTO - J1016 2,654,349.80 530,869.96 2,123,479.84 212,347.98 1,911,131.86 955,565.93 955,565.93

A632 RIESTANTO NUGROHO - S2425 1,044,233.56 208,846.71 835,386.85 83,538.69 751,848.17 375,924.08 375,924.08

A633 WAHYU KURNIAWAN - S1946 647,626.57 129,525.31 518,101.25 51,810.13 466,291.13 233,145.56 233,145.56

A634 IRA RAHMAWATI 888,752.22 177,750.44 711,001.77 71,100.18 639,901.60 319,950.80 319,950.80

A635 PUJI RAHAYU 4,352,967.78 870,593.56 3,482,374.22 348,237.42 3,134,136.80 1,567,068.40 1,567,068.40

A636 ARIF BUDIMAN 328,245.40 65,649.08 262,596.32 26,259.63 236,336.69 118,168.34 118,168.34

A653 MUHAMMAD PUTRA FAJAR 247,334.26 49,466.85 197,867.41 19,786.74 178,080.67 89,040.33 89,040.33

A658 YUYUNG MOESTIKO PUTRI 394,186.87 78,837.37 315,349.50 31,534.95 283,814.55 141,907.27 141,907.27

K040 AGUSTINUS HARI LAKSONO 6,193,390.93 1,238,678.19 4,954,712.74 495,471.27 4,459,241.47 2,229,620.73 2,229,620.73

K073 REZZA ANGGI MANGGALA 479,371.64 95,874.33 383,497.31 38,349.73 345,147.58 172,573.79 172,573.79

K093 M. NUR FAHMI F 712,343.87 142,468.77 569,875.10 56,987.51 512,887.59 256,443.79 256,443.79

K102 SHANDI ROMADHON 314,571.95 62,914.39 251,657.56 25,165.76 226,491.81 113,245.90 113,245.90

K107 ARYA WICAKSANA 1,190,092.80 238,018.56 952,074.24 95,207.42 856,866.82 428,433.41 428,433.41

O016 SUPAMI HADIANTI 7,561,535.60 1,512,307.12 6,049,228.48 604,922.85 5,444,305.63 2,722,152.81 2,722,152.81

O022 EVI IRAWATI 6,417,370.07 1,283,474.01 5,133,896.06 513,389.61 4,620,506.45 2,310,253.23 2,310,253.23

O029 SITI MASRUKHA 7,050,603.63 1,410,120.73 5,640,482.91 564,048.29 5,076,434.61 2,538,217.31 2,538,217.31

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

O048 SOFYAN HADI 3,757,240.87 751,448.17 3,005,792.69 300,579.27 2,705,213.42 1,352,606.71 1,352,606.71

O050 KURNIAWAN 3,708,037.54 741,607.51 2,966,430.03 296,643.00 2,669,787.03 1,334,893.51 1,334,893.51

O054 ULFIYAH 5,715,189.76 1,143,037.95 4,572,151.81 457,215.18 4,114,936.63 2,057,468.31 2,057,468.31

O055 RUT NIKEN LARASATI 2,739,264.61 547,852.92 2,191,411.69 219,141.17 1,972,270.52 986,135.26 986,135.26

O058 MARJI 856,073.48 171,214.70 684,858.78 68,485.88 616,372.90 308,186.45 308,186.45

O063 GATOT BUDI SANTOSO 450,686.19 90,137.24 360,548.96 36,054.90 324,494.06 162,247.03 162,247.03

O067 ORI 3,260,849.41 652,169.88 2,608,679.53 260,867.95 2,347,811.58 1,173,905.79 1,173,905.79

O070 HENDRA TAYANTO 1,508,566.59 301,713.32 1,206,853.27 120,685.33 1,086,167.95 543,083.97 543,083.97

O076 WARAS SUJOKO 3,634,913.75 726,982.75 2,907,931.00 290,793.10 2,617,137.90 1,308,568.95 1,308,568.95

O079 AGUNG YULIANTO 5,603,954.19 1,120,790.84 4,483,163.35 448,316.34 4,034,847.02 2,017,423.51 2,017,423.51

O087 HASAN PURWANTO 3,753,421.61 750,684.32 3,002,737.29 300,273.73 2,702,463.56 1,351,231.78 1,351,231.78

O091 ANWAR SUJITO 3,875,908.43 775,181.69 3,100,726.74 310,072.67 2,790,654.07 1,395,327.03 1,395,327.03

O092 YOYOK ARIESTA 8,625,637.44 1,725,127.49 6,900,509.95 690,051.00 6,210,458.96 3,105,229.48 3,105,229.48

O093 SUHARTONO 6,154,649.29 1,230,929.86 4,923,719.43 492,371.94 4,431,347.49 2,215,673.74 2,215,673.74

O097 KHOIRUNNISA 2,350,756.34 470,151.27 1,880,605.08 188,060.51 1,692,544.57 846,272.28 846,272.28

O102 YATI ARIVAH 5,232,662.06 1,046,532.41 4,186,129.65 418,612.96 3,767,516.68 1,883,758.34 1,883,758.34

O112 AGUS HARIYO SUBANDI 6,260.79 1,252.16 5,008.63 500.86 4,507.77 2,253.88 2,253.88

O116 ARIEF EFENDI 6,766,833.22 1,353,366.64 5,413,466.58 541,346.66 4,872,119.92 2,436,059.96 2,436,059.96

O119 DIAN HERI WIDODO 4,222,393.64 844,478.73 3,377,914.91 337,791.49 3,040,123.42 1,520,061.71 1,520,061.71

O121 DARTO 304,939.58 60,987.92 243,951.67 24,395.17 219,556.50 109,778.25 109,778.25

O127 SUGIONO 147,724.49 29,544.90 118,179.59 11,817.96 106,361.63 53,180.82 53,180.82

O128 BUDIYONO 3,602,806.03 720,561.21 2,882,244.83 288,224.48 2,594,020.34 1,297,010.17 1,297,010.17

O131 DEDY SELFIANTO 259,343.00 51,868.60 207,474.40 20,747.44 186,726.96 93,363.48 93,363.48

O132 KHUSNAN AFANDY 484,681.20 96,936.24 387,744.96 38,774.50 348,970.47 174,485.23 174,485.23

O136 EDY PRIYANTO 3,536,254.74 707,250.95 2,829,003.79 282,900.38 2,546,103.41 1,273,051.71 1,273,051.71

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

O137 KASNO 7,028,725.13 1,405,745.03 5,622,980.10 562,298.01 5,060,682.09 2,530,341.05 2,530,341.05

O138 SUGIARTO 426,616.07 85,323.21 341,292.85 34,129.29 307,163.57 153,581.78 153,581.78

O139 KIRSUN 105,581.23 21,116.25 84,464.98 8,446.50 76,018.48 38,009.24 38,009.24

O142 SUGENG RIYANTO 2,581,136.28 516,227.26 2,064,909.02 206,490.90 1,858,418.12 929,209.06 929,209.06

O143 KETUT RUSTAMAJI 860,818.87 172,163.77 688,655.10 68,865.51 619,789.59 309,894.79 309,894.79

O146 KASTOLAN 2,039,855.66 407,971.13 1,631,884.53 163,188.45 1,468,696.08 734,348.04 734,348.04

O149 M. ARIEF ISMUNANDAR 4,212,244.14 842,448.83 3,369,795.31 336,979.53 3,032,815.78 1,516,407.89 1,516,407.89

O150 FERI ANGGRIAWAN 4,576,738.74 915,347.75 3,661,390.99 366,139.10 3,295,251.89 1,647,625.95 1,647,625.95

O152 RUSLAN EFENDI 288,355.14 57,671.03 230,684.11 23,068.41 207,615.70 103,807.85 103,807.85

O154 TASIRIN 3,505,198.11 701,039.62 2,804,158.49 280,415.85 2,523,742.64 1,261,871.32 1,261,871.32

O156 ACHMAD CHILMI 3,722,574.59 744,514.92 2,978,059.68 297,805.97 2,680,253.71 1,340,126.85 1,340,126.85

O157 ARISTA 388,759.21 77,751.84 311,007.37 31,100.74 279,906.63 139,953.32 139,953.32

O159 MUSTOFA 144,213.19 28,842.64 115,370.55 11,537.06 103,833.50 51,916.75 51,916.75

O162 GINTORO 3,490,210.46 698,042.09 2,792,168.37 279,216.84 2,512,951.53 1,256,475.76 1,256,475.76

O164 MUHAMMAD SUHARDI S2622 67,353.48 13,470.70 53,882.79 5,388.28 48,494.51 24,247.25 24,247.25

O165 NGADINI S3790 3,712,015.26 742,403.05 2,969,612.21 296,961.22 2,672,650.99 1,336,325.49 1,336,325.49

O166 KUWAT PUJIONO 328,042.47 65,608.49 262,433.97 26,243.40 236,190.58 118,095.29 118,095.29

O167 ALAM SARTONO - S2729 458,040.32 91,608.06 366,432.25 36,643.23 329,789.03 164,894.51 164,894.51

O168 KUSWOYO 419,374.50 83,874.90 335,499.60 33,549.96 301,949.64 150,974.82 150,974.82

O169 KHAIRIL ANAM - S0631 405,378.66 81,075.73 324,302.93 32,430.29 291,872.64 145,936.32 145,936.32

O170 ANTOYO S0496 742,552.15 148,510.43 594,041.72 59,404.17 534,637.55 267,318.77 267,318.77

O171 ROZIKIN - S0632 959,068.85 191,813.77 767,255.08 76,725.51 690,529.57 345,264.79 345,264.79

O172 SUNARDI S0429 687,260.90 137,452.18 549,808.72 54,980.87 494,827.85 247,413.93 247,413.93

O173 MARYOTO - S3779 773,437.83 154,687.57 618,750.27 61,875.03 556,875.24 278,437.62 278,437.62

O175 SLAMET SUBARKAN 630,812.45 126,162.49 504,649.96 50,465.00 454,184.96 227,092.48 227,092.48

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

O176 AHMAD 317,932.42 63,586.48 254,345.94 25,434.59 228,911.34 114,455.67 114,455.67

O178 NANANG KOSIM 364,690.92 72,938.18 291,752.73 29,175.27 262,577.46 131,288.73 131,288.73

O181 HERYANTO 146,351.20 29,270.24 117,080.96 11,708.10 105,372.86 52,686.43 52,686.43

O182 SYAIFUDDIN 239,365.22 47,873.04 191,492.18 19,149.22 172,342.96 86,171.48 86,171.48

O183 WINARSO 3,478,176.99 695,635.40 2,782,541.59 278,254.16 2,504,287.43 1,252,143.71 1,252,143.71

O184 CUNANANG 556,718.14 111,343.63 445,374.51 44,537.45 400,837.06 200,418.53 200,418.53

O185 SUGIYONO 370,054.68 74,010.94 296,043.74 29,604.37 266,439.37 133,219.68 133,219.68

O186 SUSWORO 391,568.82 78,313.76 313,255.05 31,325.51 281,929.55 140,964.77 140,964.77

O187 ARIF WIJANARKO 511,799.98 102,360.00 409,439.99 40,944.00 368,495.99 184,247.99 184,247.99

O188 AHMAD RIDWAN 185,819.13 37,163.83 148,655.30 14,865.53 133,789.77 66,894.89 66,894.89

O189 SUTRISNO 316,357.83 63,271.57 253,086.27 25,308.63 227,777.64 113,888.82 113,888.82

O191 SUWANDI 75,869.00 15,173.80 60,695.20 6,069.52 54,625.68 27,312.84 27,312.84

O194 FERI FERDIAN RURI 33,043.06 6,608.61 26,434.45 2,643.44 23,791.00 11,895.50 11,895.50

O195 Muhammad Sudie 60,511.77 12,102.35 48,409.42 4,840.94 43,568.47 21,784.24 21,784.24

O196 IMAM GOZALI 603,470.90 120,694.18 482,776.72 48,277.67 434,499.05 217,249.53 217,249.53

O197 RULLY LARAS PRATITIS 49,980.60 9,996.12 39,984.48 3,998.45 35,986.03 17,993.01 17,993.01

O198 HERU BUDIANTO 56,553.96 11,310.79 45,243.17 4,524.32 40,718.85 20,359.43 20,359.43

O199 BUDI PURNOMO 398,981.57 79,796.31 319,185.26 31,918.53 287,266.73 143,633.37 143,633.37

O200 EDY SUMANTO 255,382.30 51,076.46 204,305.84 20,430.58 183,875.26 91,937.63 91,937.63

O201 MOHAMMAD SOLEH 90,090.82 18,018.16 72,072.66 7,207.27 64,865.39 32,432.70 32,432.70

O203 BUDI SANTOSO 405,040.52 81,008.10 324,032.41 32,403.24 291,629.17 145,814.59 145,814.59

O204 HERI PURWANTO 491,093.79 98,218.76 392,875.03 39,287.50 353,587.53 176,793.77 176,793.77

O205 ARIF EKO CAHYONO 3,826.04 765.21 3,060.83 306.08 2,754.75 1,377.37 1,377.37

O206 ABDUL HEDIH 7,304.26 1,460.85 5,843.40 584.34 5,259.06 2,629.53 2,629.53

O209 M MUKSIN SAFII 3,826.04 765.21 3,060.83 306.08 2,754.75 1,377.37 1,377.37

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0002 BUDI RAHAYU 358,544.29 71,708.86 286,835.43 28,683.54 258,151.89 129,075.94 129,075.94

S0003 LILIK WAGINO 359,936.57 71,987.31 287,949.26 28,794.93 259,154.33 129,577.17 129,577.17

S0005 WALIDI 358,534.35 71,706.87 286,827.48 28,682.75 258,144.73 129,072.36 129,072.36

S0006 NUR HASIM 522,849.09 104,569.82 418,279.27 41,827.93 376,451.34 188,225.67 188,225.67

S0007 KUSNOMO 4,365,798.98 873,159.80 3,492,639.18 349,263.92 3,143,375.26 1,571,687.63 1,571,687.63

S0008 AGUS YUNANTO 362,836.84 72,567.37 290,269.47 29,026.95 261,242.52 130,621.26 130,621.26

S0009 HARTANTO 147,377.21 29,475.44 117,901.76 11,790.18 106,111.59 53,055.79 53,055.79

S0011 NUR HASAN 357,855.67 71,571.13 286,284.53 28,628.45 257,656.08 128,828.04 128,828.04

S0012 EKO YULIANTO 360,984.69 72,196.94 288,787.75 28,878.78 259,908.98 129,954.49 129,954.49

S0014 YONKI HERMAWAN 358,563.19 71,712.64 286,850.55 28,685.06 258,165.50 129,082.75 129,082.75

S0015 YULIANTO 372,777.67 74,555.53 298,222.14 29,822.21 268,399.92 134,199.96 134,199.96

S0016 SLAMET BUDI CAHYONO 139,114.99 27,823.00 111,291.99 11,129.20 100,162.79 50,081.40 50,081.40

S0017 MARYONO - S1264 343,247.11 68,649.42 274,597.69 27,459.77 247,137.92 123,568.96 123,568.96

S0018 SURIDIN A -S1277 360,994.83 72,198.97 288,795.86 28,879.59 259,916.28 129,958.14 129,958.14

S0019 SURYANTO - S1239 358,539.47 71,707.89 286,831.58 28,683.16 258,148.42 129,074.21 129,074.21

S0020 A CHALIM - S1192 533,454.19 106,690.84 426,763.35 42,676.34 384,087.02 192,043.51 192,043.51

S0021 EDI SETIYONO - S1269 358,565.42 71,713.08 286,852.33 28,685.23 258,167.10 129,083.55 129,083.55

S0023 AHMAD ANGGA WIDYATARA - S2563 79,586.77 15,917.35 63,669.42 6,366.94 57,302.47 28,651.24 28,651.24

S0024 WIDAGDO - S1227 365,149.40 73,029.88 292,119.52 29,211.95 262,907.57 131,453.79 131,453.79

S0025 EKO PURWONO 358,240.82 71,648.16 286,592.66 28,659.27 257,933.39 128,966.70 128,966.70

S0026 M. AWAL TAUFIQ - S1209 1,110,158.68 222,031.74 888,126.94 88,812.69 799,314.25 399,657.12 399,657.12

S0027 RM. BEJO SUMASTO - S1273 350,293.15 70,058.63 280,234.52 28,023.45 252,211.07 126,105.54 126,105.54

S0028 HERI SETYABUDI - S1243 358,815.29 71,763.06 287,052.24 28,705.22 258,347.01 129,173.51 129,173.51

S0029 M. BUDI SANTOSO - S1276 362,734.09 72,546.82 290,187.27 29,018.73 261,168.54 130,584.27 130,584.27

S0030 MURWANTO - S1157 204,647.87 40,929.57 163,718.30 16,371.83 147,346.47 73,673.23 73,673.23

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0031 DONY INDRIANTO - S1635 202,194.00 40,438.80 161,755.20 16,175.52 145,579.68 72,789.84 72,789.84

S0032 AGUS HENDRIYANTO - S1274 359,734.64 71,946.93 287,787.71 28,778.77 259,008.94 129,504.47 129,504.47

S0034 M. LUTFILLAH - S1268 358,539.84 71,707.97 286,831.87 28,683.19 258,148.68 129,074.34 129,074.34

S0035 MOCH. IMRON - J1033 459,866.77 91,973.35 367,893.42 36,789.34 331,104.07 165,552.04 165,552.04

S0037 AMIN NUR IHSAN - S1204 623,971.70 124,794.34 499,177.36 49,917.74 449,259.63 224,629.81 224,629.81

S0039 NGADINO - S1236 202,106.63 40,421.33 161,685.30 16,168.53 145,516.77 72,758.39 72,758.39

S0040. PURWONO 579,876.00 115,975.20 463,900.80 46,390.08 417,510.72 208,755.36 208,755.36

S0043 SRI HARTANTI - S1156 1,254,197.75 250,839.55 1,003,358.20 100,335.82 903,022.38 451,511.19 451,511.19

S0045 ABDUL HAMID - S1331 667,741.26 133,548.25 534,193.01 53,419.30 480,773.71 240,386.85 240,386.85

S0046 SUPRIYONO - S1867 205,299.88 41,059.98 164,239.91 16,423.99 147,815.92 73,907.96 73,907.96

S0047 SURATNO - S1232 329,842.96 65,968.59 263,874.37 26,387.44 237,486.93 118,743.47 118,743.47

S0048 SUWARJI - J1052 929,104.35 185,820.87 743,283.48 74,328.35 668,955.13 334,477.56 334,477.56

S0049 HENDIK WIBOWO - J1093 552,605.13 110,521.03 442,084.10 44,208.41 397,875.69 198,937.85 198,937.85

S0051 MELY CANDRA - J1056 7,412,105.07 1,482,421.01 5,929,684.05 592,968.41 5,336,715.65 2,668,357.82 2,668,357.82

S0053 KASMONO - J1109 205,275.77 41,055.15 164,220.61 16,422.06 147,798.55 73,899.28 73,899.28

S0054 SUJAMAN - S1240 139,114.99 27,823.00 111,291.99 11,129.20 100,162.79 50,081.40 50,081.40

S0055 NUR SOKIB - J1043 664,399.52 132,879.90 531,519.62 53,151.96 478,367.66 239,183.83 239,183.83

S0056 DANI KUSDARWANTO - J1085 5,667,735.97 1,133,547.19 4,534,188.78 453,418.88 4,080,769.90 2,040,384.95 2,040,384.95

S0057 TOTOK BUDI PRASETYO - J1070 1,791,830.58 358,366.12 1,433,464.46 143,346.45 1,290,118.02 645,059.01 645,059.01

S0058 AMARI - J1067 319,735.93 63,947.19 255,788.74 25,578.87 230,209.87 115,104.93 115,104.93

S0060 FITRAWAN ALISLAN - J1007 1,021,586.11 204,317.22 817,268.89 81,726.89 735,542.00 367,771.00 367,771.00

S0061 HARTONO - S1213 799,015.79 159,803.16 639,212.63 63,921.26 575,291.37 287,645.68 287,645.68

S0062 BAMBANG SUGIARTO - J1018 10,289,831.70 2,057,966.34 8,231,865.36 823,186.54 7,408,678.82 3,704,339.41 3,704,339.41

S0063 WIYADI - J1106 379,969.50 75,993.90 303,975.60 30,397.56 273,578.04 136,789.02 136,789.02

S0064 MOCHAMMAD SAIFUL - J1013 605,790.27 121,158.05 484,632.21 48,463.22 436,168.99 218,084.50 218,084.50

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0065 SUWARNO - J3266 204,663.97 40,932.79 163,731.17 16,373.12 147,358.06 73,679.03 73,679.03

S0066 BANDI - J1078 1,910,873.10 382,174.62 1,528,698.48 152,869.85 1,375,828.63 687,914.32 687,914.32

S0067 M.TOMO - J1094 343,013.46 68,602.69 274,410.77 27,441.08 246,969.69 123,484.85 123,484.85

S0068 UNIF FAUN - S1400 360,096.23 72,019.25 288,076.99 28,807.70 259,269.29 129,634.64 129,634.64

S0069 SEGENG EDI WAHONO - S1383 368,030.76 73,606.15 294,424.61 29,442.46 264,982.15 132,491.07 132,491.07

S0070 MARYONO - S1399 934,993.00 186,998.60 747,994.40 74,799.44 673,194.96 336,597.48 336,597.48

S0071 MUNIRON - S1246 191,222.69 38,244.54 152,978.15 15,297.82 137,680.34 68,840.17 68,840.17

S0072 YULI ANGGONO - J1012 1,420,829.40 284,165.88 1,136,663.52 113,666.35 1,022,997.17 511,498.58 511,498.58

S0073 YOPI HERIANTO - J1072 455,602.83 91,120.57 364,482.27 36,448.23 328,034.04 164,017.02 164,017.02

S0074 BISRI - J1102 203,600.50 40,720.10 162,880.40 16,288.04 146,592.36 73,296.18 73,296.18

S0075 SOERAJI - J1103 201,757.39 40,351.48 161,405.91 16,140.59 145,265.32 72,632.66 72,632.66

S0076 ABU SAERI - S1394 91,939.82 18,387.96 73,551.85 7,355.19 66,196.67 33,098.33 33,098.33

S0077 ARIS DIAN SUMIARNO - J1011 4,313,580.82 862,716.16 3,450,864.66 345,086.47 3,105,778.19 1,552,889.09 1,552,889.09

S0078 ACHMAD NURUL ARIFIN - J1080 341,630.38 68,326.08 273,304.30 27,330.43 245,973.87 122,986.94 122,986.94

S0080 FARIED ARDIANSYAH - J1004 198,316.27 39,663.25 158,653.01 15,865.30 142,787.71 71,393.86 71,393.86

S0081 SULAIKA EFENDI - J1438 133,526.60 26,705.32 106,821.28 10,682.13 96,139.15 48,069.58 48,069.58

S0082 AINUL ROCHIM - S1208 2,177,684.34 435,536.87 1,742,147.47 174,214.75 1,567,932.72 783,966.36 783,966.36

S0083 SLAMET RIYANTO - S1198 1,943,563.78 388,712.76 1,554,851.02 155,485.10 1,399,365.92 699,682.96 699,682.96

S0084 KUNCORO WANGSIT - J1053 4,152,694.15 830,538.83 3,322,155.32 332,215.53 2,989,939.79 1,494,969.90 1,494,969.90

S0085 RULLY AMIRULLAH - J1032 700,457.08 140,091.42 560,365.66 56,036.57 504,329.09 252,164.55 252,164.55

S0086 INDRA SUNDARTO - J1050 925,756.00 185,151.20 740,604.80 74,060.48 666,544.32 333,272.16 333,272.16

S0087 AHSANUL KHOLIQIN - J1087 338,558.66 67,711.73 270,846.92 27,084.69 243,762.23 121,881.12 121,881.12

S0088 SUBANDI - S1404 354,737.15 70,947.43 283,789.72 28,378.97 255,410.75 127,705.38 127,705.38

S0089 LALU AGUS ALI ASGAR - S1836 208,998.17 41,799.63 167,198.54 16,719.85 150,478.68 75,239.34 75,239.34

S0090 JASMANI - S1836 280,694.28 56,138.86 224,555.42 22,455.54 202,099.88 101,049.94 101,049.94

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0091 MURDI - S1513 206,639.86 41,327.97 165,311.89 16,531.19 148,780.70 74,390.35 74,390.35

S0092 ASRUL SANI - S1480 385,099.80 77,019.96 308,079.84 30,807.98 277,271.86 138,635.93 138,635.93

S0093 SAIFUL FAHMI - S1495 206,639.86 41,327.97 165,311.89 16,531.19 148,780.70 74,390.35 74,390.35

S0094 TURMUDJI - S1499 295,185.76 59,037.15 236,148.61 23,614.86 212,533.75 106,266.87 106,266.87

S0095 RUDI HARIYANTO - S1677 99,092.17 19,818.43 79,273.74 7,927.37 71,346.36 35,673.18 35,673.18

S0096 SUDARUSMAN - S1511 137,948.23 27,589.65 110,358.58 11,035.86 99,322.72 49,661.36 49,661.36

S0097 JOKO ANANG RIDWAN - S1487 447,130.44 89,426.09 357,704.35 35,770.44 321,933.92 160,966.96 160,966.96

S0098 AGUS HIDAYAT - S1477 77,647.68 15,529.54 62,118.14 6,211.81 55,906.33 27,953.16 27,953.16

S0099 AWAN HERMAWAN -S1481 265,839.09 53,167.82 212,671.27 21,267.13 191,404.15 95,702.07 95,702.07

S0100 MUHAMMAD ILDAN - S1597 311,556.71 62,311.34 249,245.37 24,924.54 224,320.83 112,160.41 112,160.41

S0101 HERWIN - S1485 211,824.66 42,364.93 169,459.73 16,945.97 152,513.76 76,256.88 76,256.88

S0102 LALU SUPARDAN - S1489 520,483.48 104,096.70 416,386.78 41,638.68 374,748.10 187,374.05 187,374.05

S0103 SUKARDI - S1497 83,461.08 16,692.22 66,768.87 6,676.89 60,091.98 30,045.99 30,045.99

S0104 MUHAMAD ZAKIR - S1493 206,639.86 41,327.97 165,311.89 16,531.19 148,780.70 74,390.35 74,390.35

S0105 MARUKI - S1503 322,570.77 64,514.15 258,056.62 25,805.66 232,250.96 116,125.48 116,125.48

S0106 SABIT EDY SUPARLAN - S1502 206,639.86 41,327.97 165,311.89 16,531.19 148,780.70 74,390.35 74,390.35

S0107 EDDY PRASTIYONO - S1596 426,606.29 85,321.26 341,285.03 34,128.50 307,156.53 153,578.26 153,578.26

S0109 MOH.AROFIQ - J1090 2,442,419.85 488,483.97 1,953,935.88 195,393.59 1,758,542.29 879,271.15 879,271.15

S0110 KUSNO - J1112 144,624.07 28,924.81 115,699.26 11,569.93 104,129.33 52,064.66 52,064.66

S0111 ARIF CHOIRUDIN - J1091 864,490.95 172,898.19 691,592.76 69,159.28 622,433.49 311,216.74 311,216.74

S0112 NUR CHAMID - J1092 2,882,831.04 576,566.21 2,306,264.83 230,626.48 2,075,638.35 1,037,819.17 1,037,819.17

S0113 HARTONO - J1096 4,224,492.25 844,898.45 3,379,593.80 337,959.38 3,041,634.42 1,520,817.21 1,520,817.21

S0114 ANGGONO PARKESIT - J1035 2,787,441.39 557,488.28 2,229,953.11 222,995.31 2,006,957.80 1,003,478.90 1,003,478.90

S0115 SOLIKIN - J1826 1,156,251.92 231,250.38 925,001.54 92,500.15 832,501.38 416,250.69 416,250.69

S0116 MASDUKI ZAKARIA - J1827 58,211.52 11,642.30 46,569.22 4,656.92 41,912.30 20,956.15 20,956.15

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0117 DIDIK SUBAGIO - J1134 1,493,226.06 298,645.21 1,194,580.85 119,458.09 1,075,122.77 537,561.38 537,561.38

S0118 SUHARSO HADI S - J1125 196,746.91 39,349.38 157,397.53 15,739.75 141,657.78 70,828.89 70,828.89

S0119 MAT ZAENI - J1124 199,774.46 39,954.89 159,819.57 15,981.96 143,837.61 71,918.81 71,918.81

S0121 SUTIKNO - J1041 498,939.80 99,787.96 399,151.84 39,915.18 359,236.66 179,618.33 179,618.33

S0124 DWI ARI SUJATMIKO - J1059 2,016,059.00 403,211.80 1,612,847.20 161,284.72 1,451,562.48 725,781.24 725,781.24

S0125 SUPARMAN - J1476 199,774.46 39,954.89 159,819.57 15,981.96 143,837.61 71,918.81 71,918.81

S0126 SUNARYO - S1272 194,992.33 38,998.47 155,993.86 15,599.39 140,394.48 70,197.24 70,197.24

S0127 WAHYUDI HEKSANTO - S1510 206,639.86 41,327.97 165,311.89 16,531.19 148,780.70 74,390.35 74,390.35

S0129 JAELANI - S1258 339,481.84 67,896.37 271,585.47 27,158.55 244,426.92 122,213.46 122,213.46

S0130 BAMBANG AJI - J2253 315,195.16 63,039.03 252,156.13 25,215.61 226,940.51 113,470.26 113,470.26

S0131 SUGENG DIDIK P - J1101 282,560.47 56,512.09 226,048.38 22,604.84 203,443.54 101,721.77 101,721.77

S0132 DIANA LESTARI - S1430 215,422.74 43,084.55 172,338.19 17,233.82 155,104.37 77,552.19 77,552.19

S0133 ZAINAL ARIFIN - S1174 5,468,180.82 1,093,636.16 4,374,544.65 437,454.47 3,937,090.19 1,968,545.09 1,968,545.09

S0134 KUSTADJI - J1046 366,023.69 73,204.74 292,818.95 29,281.90 263,537.06 131,768.53 131,768.53

S0135 RAIS - J1428 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0136 ANDI BUDI S. - J2285 198,662.16 39,732.43 158,929.73 15,892.97 143,036.76 71,518.38 71,518.38

S0138 SLAMET RIYADI - S1329 5,144,106.77 1,028,821.35 4,115,285.42 411,528.54 3,703,756.88 1,851,878.44 1,851,878.44

S0140 MUCHLAS 177,522.17 35,504.43 142,017.74 14,201.77 127,815.96 63,907.98 63,907.98

S0141 M. ZAINAL AFRIKIN - S1750 335,636.54 67,127.31 268,509.23 26,850.92 241,658.31 120,829.15 120,829.15

S0142 SAMSUL ARIFIN - J1113 487,758.78 97,551.76 390,207.03 39,020.70 351,186.32 175,593.16 175,593.16

S0143 AL ANSOR - S1245 343,123.06 68,624.61 274,498.44 27,449.84 247,048.60 123,524.30 123,524.30

S0144 JOKO PURNOMO - S1327 1,294,691.79 258,938.36 1,035,753.43 103,575.34 932,178.09 466,089.04 466,089.04

S0145 RAIS PRASETYO - S1459 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0146 BENNY DWI P - J1117 873,519.21 174,703.84 698,815.37 69,881.54 628,933.83 314,466.92 314,466.92

S0147 MULYONO - S1179 457,524.49 91,504.90 366,019.60 36,601.96 329,417.64 164,708.82 164,708.82

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0148 AYU KINASEH - J1031 524,268.39 104,853.68 419,414.71 41,941.47 377,473.24 188,736.62 188,736.62

S0149 LULUK INDARTI - J1026 727,463.30 145,492.66 581,970.64 58,197.06 523,773.58 261,886.79 261,886.79

S0150 EDI PURWANTO - J1006 1,154,139.10 230,827.82 923,311.28 92,331.13 830,980.15 415,490.08 415,490.08

S0151 SUGIYANTO - S1275 185,673.00 37,134.60 148,538.40 14,853.84 133,684.56 66,842.28 66,842.28

S0152 KRISTANTO - S1455 271,851.81 54,370.36 217,481.45 21,748.14 195,733.30 97,866.65 97,866.65

S0153 PUTRI AYU HARUNIATI - J1029 1,118,771.71 223,754.34 895,017.37 89,501.74 805,515.63 402,757.82 402,757.82

S0155 SUPARNO - S1473 388,471.80 77,694.36 310,777.44 31,077.74 279,699.69 139,849.85 139,849.85

S0157 SARJONO - J1082 2,595,899.53 519,179.91 2,076,719.62 207,671.96 1,869,047.66 934,523.83 934,523.83

S0158 EKO SETIYO UTOMO - J1140 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0159 SUMARYADI - S1158 429,720.28 85,944.06 343,776.22 34,377.62 309,398.60 154,699.30 154,699.30

S0160 ABDUL ROCHMAN - J1420 2,676,979.46 535,395.89 2,141,583.57 214,158.36 1,927,425.21 963,712.61 963,712.61

S0161 SADY - S1434 347,906.12 69,581.22 278,324.90 27,832.49 250,492.41 125,246.20 125,246.20

S0162 MUSLIMIN - J1418 1,631,967.89 326,393.58 1,305,574.31 130,557.43 1,175,016.88 587,508.44 587,508.44

S0163 IRAWAN YUDA M - J1436 780,798.08 156,159.62 624,638.46 62,463.85 562,174.62 281,087.31 281,087.31

S0164 ANDRI SAYUTO - S1554 198,797.26 39,759.45 159,037.80 15,903.78 143,134.02 71,567.01 71,567.01

S0165 AZIZ HADI SANTOSO - S1469 591,967.97 118,393.59 473,574.37 47,357.44 426,216.94 213,108.47 213,108.47

S0167 YUNIANTO DWI P - J1996 515,944.97 103,188.99 412,755.98 41,275.60 371,480.38 185,740.19 185,740.19

S0169 NUR KOLISIN - S1471 257,905.81 51,581.16 206,324.65 20,632.47 185,692.19 92,846.09 92,846.09

S0170 M. AGUS SOFYAN 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0171 SURATMIN - S1406 143,678.43 28,735.69 114,942.74 11,494.27 103,448.47 51,724.23 51,724.23

S0172 HAFID HANINDA - J1014 666,911.00 133,382.20 533,528.80 53,352.88 480,175.92 240,087.96 240,087.96

S0174 BAMBANG ARIYANTO W - J1079 137,493.99 27,498.80 109,995.19 10,999.52 98,995.67 49,497.83 49,497.83

S0175 SUBKHAN - S1159 182,561.18 36,512.24 146,048.95 14,604.89 131,444.05 65,722.03 65,722.03

S0177 MARYONO - J1522 2,648,449.78 529,689.96 2,118,759.82 211,875.98 1,906,883.84 953,441.92 953,441.92

S0178 AKHYAT SAHADANTO - S1569 193,882.75 38,776.55 155,106.20 15,510.62 139,595.58 69,797.79 69,797.79

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0179 ARIFIN MANTOFANI - J1526 1,021,578.58 204,315.72 817,262.87 81,726.29 735,536.58 367,768.29 367,768.29

S0181 SAIFUL ANWAR - J2275 3,773,807.04 754,761.41 3,019,045.63 301,904.56 2,717,141.07 1,358,570.53 1,358,570.53

S0182 SUPRIYANTO - S1636 338,058.77 67,611.75 270,447.02 27,044.70 243,402.32 121,701.16 121,701.16

K124 ARIS SETIAWAN - S1403 374,249.18 74,849.84 299,399.35 29,939.93 269,459.41 134,729.71 134,729.71

S0185 TOTOK HARIYANTO - J1606 516,827.80 103,365.56 413,462.24 41,346.22 372,116.02 186,058.01 186,058.01

S0186 PURWADI - S1237 334,924.10 66,984.82 267,939.28 26,793.93 241,145.35 120,572.68 120,572.68

S0188 TOERON - S1582 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0189 MITHA HAPSARI - J1019 4,096,158.98 819,231.80 3,276,927.19 327,692.72 2,949,234.47 1,474,617.23 1,474,617.23

S0190 RIYAN ANDI SANTOSO - J1578 8,544,922.00 1,708,984.40 6,835,937.60 683,593.76 6,152,343.84 3,076,171.92 3,076,171.92

S0191 KHOIRUL ANWAR - J1584 793,283.28 158,656.66 634,626.63 63,462.66 571,163.96 285,581.98 285,581.98

K125 ENDRA WINDARSASI - J1591 607,531.43 121,506.29 486,025.14 48,602.51 437,422.63 218,711.31 218,711.31

S0193 M. HERMAN HIDAYAT - J2289 201,759.82 40,351.96 161,407.86 16,140.79 145,267.07 72,633.54 72,633.54

S0194 RIBUT EKO NUGROHO - J1583 405,897.82 81,179.56 324,718.25 32,471.83 292,246.43 146,123.21 146,123.21

S0197 SLAMET WARSANA - S2374-1 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0198 SAMSUL ARIFIN - J1615 374,879.61 74,975.92 299,903.69 29,990.37 269,913.32 134,956.66 134,956.66

S0200 MUFROTIN - J1618 748,680.71 149,736.14 598,944.57 59,894.46 539,050.11 269,525.06 269,525.06

S0202 HARI POERNOMO - J2006 1,333,808.49 266,761.70 1,067,046.79 106,704.68 960,342.11 480,171.06 480,171.06

S0203 HARIONO - J1642 333,460.56 66,692.11 266,768.45 26,676.84 240,091.60 120,045.80 120,045.80

S0205 IRA YULIANI - J1590 4,636,545.36 927,309.07 3,709,236.29 370,923.63 3,338,312.66 1,669,156.33 1,669,156.33

S0206 HERY AGUS HERLAMBANG - J3744 2,916,760.67 583,352.13 2,333,408.53 233,340.85 2,100,067.68 1,050,033.84 1,050,033.84

S0207 USWATUN KHOIRIYAH - J1627 206,154.10 41,230.82 164,923.28 16,492.33 148,430.95 74,215.48 74,215.48

S0208 ANGGA AKYANI - J1640 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0211 IMAM PRAYITNO - J1368 321,313.37 64,262.67 257,050.69 25,705.07 231,345.62 115,672.81 115,672.81

S0212 HAIRUDIN - S1537 146,231.18 29,246.24 116,984.94 11,698.49 105,286.45 52,643.22 52,643.22

S0213 YACOBUS - S1538 417,991.96 83,598.39 334,393.57 33,439.36 300,954.21 150,477.10 150,477.10

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0214 EDI SABAR - S1575 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0215 HASAN GOLKAR - S1147 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0216 AGUNG KISWORO - S2479 359,661.84 71,932.37 287,729.47 28,772.95 258,956.52 129,478.26 129,478.26

S0217 ANDRIK WAWAN KOKO - J1548 647,112.32 129,422.46 517,689.85 51,768.99 465,920.87 232,960.43 232,960.43

S0218 SLAMET NUR HUDA - S1690 260,276.93 52,055.39 208,221.54 20,822.15 187,399.39 93,699.69 93,699.69

S0219 RIFAUN NURUL HUDA - J1648 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0221 MUHAMMAD KHABIB - S1467 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0222 KHOIRUL ANAM - S3016-1 348,925.28 69,785.06 279,140.23 27,914.02 251,226.20 125,613.10 125,613.10

S0223 JUMADI - J2434 467,025.26 93,405.05 373,620.21 37,362.02 336,258.18 168,129.09 168,129.09

S0224 YASIT - J2169 198,166.98 39,633.40 158,533.59 15,853.36 142,680.23 71,340.11 71,340.11

S0225 SUGENG SULISTIONO - J1260 198,797.26 39,759.45 159,037.80 15,903.78 143,134.02 71,567.01 71,567.01

S0226 GATOT YULIANTO - S1735 283,642.06 56,728.41 226,913.65 22,691.36 204,222.28 102,111.14 102,111.14

S0227 HARI DANARTO - S2357 278,759.64 55,751.93 223,007.71 22,300.77 200,706.94 100,353.47 100,353.47

S0229 MIFTAHUL ANSORI - S1769 2,244,233.88 448,846.78 1,795,387.10 179,538.71 1,615,848.39 807,924.20 807,924.20

S0230 AKHMAD FAHROJI - S1796 79,091.24 15,818.25 63,272.99 6,327.30 56,945.69 28,472.85 28,472.85

S0231 HENRY SETIAWAN - S1691 2,113,856.63 422,771.33 1,691,085.30 169,108.53 1,521,976.77 760,988.39 760,988.39

S0232 RESKY GALUH - S1713 388,118.89 77,623.78 310,495.11 31,049.51 279,445.60 139,722.80 139,722.80

S0233 NUR CHAMID - S1731 204,288.15 40,857.63 163,430.52 16,343.05 147,087.47 73,543.74 73,543.74

S0234 DIYAT EKO WIDODO - S1689 349,536.27 69,907.25 279,629.01 27,962.90 251,666.11 125,833.06 125,833.06

S0236 ABDUL ROCHIM - J2712 657,749.46 131,549.89 526,199.57 52,619.96 473,579.61 236,789.80 236,789.80

S0238 IKHYAK ULUMUDIN - S2119 272,114.92 54,422.98 217,691.94 21,769.19 195,922.74 97,961.37 97,961.37

S0239 WAHUDI PLANT SOLO - S1447 126,458.75 25,291.75 101,167.00 10,116.70 91,050.30 45,525.15 45,525.15

S0240 IRCHAMNA - S1668 478,355.71 95,671.14 382,684.56 38,268.46 344,416.11 172,208.05 172,208.05

K123 RAHMAD DONI - S1698 1,246,946.80 249,389.36 997,557.44 99,755.74 897,801.70 448,900.85 448,900.85

S0242 NUR GHOLIB - J1665 337,584.65 67,516.93 270,067.72 27,006.77 243,060.95 121,530.47 121,530.47

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0243 RIO SAPUTRO - S1747 427,843.40 85,568.68 342,274.72 34,227.47 308,047.25 154,023.62 154,023.62

S0244 JAYADI 374,461.32 74,892.26 299,569.06 29,956.91 269,612.15 134,806.08 134,806.08

S0245 NARIYANTO UTOMO - S2442 198,797.26 39,759.45 159,037.80 15,903.78 143,134.02 71,567.01 71,567.01

S0248 SUGIYANTO - S1761 78,536.93 15,707.39 62,829.54 6,282.95 56,546.59 28,273.30 28,273.30

S0249 MUHAMMAD AL-FATIH - J1647 1,923,548.07 384,709.61 1,538,838.45 153,883.85 1,384,954.61 692,477.30 692,477.30

S0251 ELOK DINI INTAN SARI - J1688 4,049,312.81 809,862.56 3,239,450.25 323,945.02 2,915,505.22 1,457,752.61 1,457,752.61

S0252 DENI SETIAWAN - J2257 318,866.03 63,773.21 255,092.83 25,509.28 229,583.54 114,791.77 114,791.77

S0253 SATIMAN - S1717 74,521.49 14,904.30 59,617.19 5,961.72 53,655.48 26,827.74 26,827.74

S0254 GENOT BUDI SANTOSO - J1778 422,351.18 84,470.24 337,880.95 33,788.09 304,092.85 152,046.43 152,046.43

S0255 ARIEF EKO CAHYONO - J1789 196,384.06 39,276.81 157,107.25 15,710.72 141,396.52 70,698.26 70,698.26

S0256 ASIS NURHADI - J2258 2,642,575.33 528,515.07 2,114,060.26 211,406.03 1,902,654.24 951,327.12 951,327.12

S0258 MOCH. MARDIANTO - J1788 5,632,526.37 1,126,505.27 4,506,021.10 450,602.11 4,055,418.99 2,027,709.49 2,027,709.49

S0259 RIDHO ASRORI - S1802 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0260 ROBY SATRYA PRATAMA - J2541 954,648.37 190,929.67 763,718.70 76,371.87 687,346.83 343,673.41 343,673.41

S0261 FAISOL HERMANSAH - J2537 225,070.63 45,014.13 180,056.51 18,005.65 162,050.86 81,025.43 81,025.43

S0263 ANGGRI RISTIYO IRIYAWAN - S2424 601,670.06 120,334.01 481,336.04 48,133.60 433,202.44 216,601.22 216,601.22

S0264 SUTARTO - S2362 198,797.26 39,759.45 159,037.80 15,903.78 143,134.02 71,567.01 71,567.01

S0265 MARLIANTO - S2371 28,169.21 5,633.84 22,535.37 2,253.54 20,281.83 10,140.92 10,140.92

S0266 RIZA AFANDI - S2390 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0267 AGUNG NUGROHO - S2406 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0268 ARI PRASETYO - S2364-1 98,335.92 19,667.18 78,668.73 7,866.87 70,801.86 35,400.93 35,400.93

S0269 NUR ARIFIN - J1838 324,728.86 64,945.77 259,783.09 25,978.31 233,804.78 116,902.39 116,902.39

S0270 TRI HIDIANTO - J1807 282,799.25 56,559.85 226,239.40 22,623.94 203,615.46 101,807.73 101,807.73

S0271 DWI AYU LESTARI -J1812 173,409.86 34,681.97 138,727.89 13,872.79 124,855.10 62,427.55 62,427.55

S0273 IIS HANDAYANI - J1813 630,604.11 126,120.82 504,483.29 50,448.33 454,034.96 227,017.48 227,017.48

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0274 ISWADI - S2370 27,850.08 5,570.02 22,280.06 2,228.01 20,052.06 10,026.03 10,026.03

S0275 SUPRIYADI - J1115 544,407.18 108,881.44 435,525.74 43,552.57 391,973.17 195,986.58 195,986.58

S0276 NURUL KHOLIFATUL ZANNAH - J1820 398,951.00 79,790.20 319,160.80 31,916.08 287,244.72 143,622.36 143,622.36

S0277 AF RYAN NUR PRATAMA - S1175 462,378.14 92,475.63 369,902.51 36,990.25 332,912.26 166,456.13 166,456.13

S0278 M. SISWANTO - S1817 198,797.26 39,759.45 159,037.80 15,903.78 143,134.02 71,567.01 71,567.01

S0279 MARDIYANTO - S2372 27,850.08 5,570.02 22,280.06 2,228.01 20,052.06 10,026.03 10,026.03

S0280 AHMAD KHAZIM - S1849 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0281 SETIYO WIJAYANTO - S1864 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0282 BANANG AGUNG MINDUTA - S1176 337,973.59 67,594.72 270,378.87 27,037.89 243,340.99 121,670.49 121,670.49

S0283 MUHAMMAD ITSNAN SATIBI - S1921 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0284 EKO DIDIK SAPUTRO 370,410.23 74,082.05 296,328.19 29,632.82 266,695.37 133,347.68 133,347.68

S0285 MOHAMMAD AMIR DZIKRI - J1829 633,206.16 126,641.23 506,564.93 50,656.49 455,908.43 227,954.22 227,954.22

S0286 AAN WAHYU PRATAMA - J1818 593,276.55 118,655.31 474,621.24 47,462.12 427,159.12 213,579.56 213,579.56

S0287 NARWITO - S2363-1 196,596.53 39,319.31 157,277.22 15,727.72 141,549.50 70,774.75 70,774.75

S0288 ACHMAD ZAEFUDIN - S2417 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0290 TATAK AGUNG NUGROHO - S2375 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0292 AGUS SUMARYANTO - S1231 198,313.67 39,662.73 158,650.94 15,865.09 142,785.84 71,392.92 71,392.92

S0293 KARMINO - S2385 207,135.53 41,427.11 165,708.43 16,570.84 149,137.58 74,568.79 74,568.79

S0294 WIWIT MUJAYADI - J1676 234,293.23 46,858.65 187,434.58 18,743.46 168,691.12 84,345.56 84,345.56

S0296 AMAQ RUDI - S2188 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0297 ERLIPAN SURYADI - S2189 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0298 NURUL FITRIANI MANSUR - S1697 204,517.10 40,903.42 163,613.68 16,361.37 147,252.32 73,626.16 73,626.16

S0300 MASRUKAN 393,688.30 78,737.66 314,950.64 31,495.06 283,455.58 141,727.79 141,727.79

S0301 AMIN TOHARI - S1777 331,076.21 66,215.24 264,860.97 26,486.10 238,374.87 119,187.44 119,187.44

S0303 SRIYONO - S1877 3,538,731.54 707,746.31 2,830,985.23 283,098.52 2,547,886.71 1,273,943.36 1,273,943.36

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0305 PUJO KISWORO - S1866 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0307 YUNUS AFIANTO 824,950.63 164,990.13 659,960.51 65,996.05 593,964.46 296,982.23 296,982.23

S0308 DAVID SUPRIYADI - S1906 374,621.29 74,924.26 299,697.03 29,969.70 269,727.33 134,863.67 134,863.67

S0310 RUSTAMAJI - J1863 215,298.09 43,059.62 172,238.47 17,223.85 155,014.62 77,507.31 77,507.31

S0311 SUROSO - J2525 127,508.20 25,501.64 102,006.56 10,200.66 91,805.90 45,902.95 45,902.95

S0313 YANTO ABD ROZAK - S2190 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0314 SUKRIADI - S2182 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0315 DIDIK JOWAN KAIR - S1903 200,514.56 40,102.91 160,411.65 16,041.17 144,370.49 72,185.24 72,185.24

S0316 AHMAD SYAFII - S1905 2,184,153.55 436,830.71 1,747,322.84 174,732.28 1,572,590.56 786,295.28 786,295.28

S0317 ARIF SETYAWAN - S1872 201,313.24 40,262.65 161,050.59 16,105.06 144,945.53 72,472.77 72,472.77

S0318 FERIYANTO BUDI PRIHUTOMO - S1874 194,310.66 38,862.13 155,448.53 15,544.85 139,903.68 69,951.84 69,951.84

S0319 YEK ABDILAH - S2178 186,405.95 37,281.19 149,124.76 14,912.48 134,212.28 67,106.14 67,106.14

S0320 SUHARJAN - S2181 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0321 NASRUDIN - S2187 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0322 TOTOK SUGIARTO - S1878 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0323 DELITA RISKA - J1868 757,939.79 151,587.96 606,351.83 60,635.18 545,716.65 272,858.32 272,858.32

S0324 NUR AINI - S1889 206,639.86 41,327.97 165,311.89 16,531.19 148,780.70 74,390.35 74,390.35

S0326 DENI ALDIA - J2526 1,164,156.81 232,831.36 931,325.45 93,132.54 838,192.90 419,096.45 419,096.45

S0327 ERNI APRI ANGGRAENI - J1845 406,202.65 81,240.53 324,962.12 32,496.21 292,465.91 146,232.96 146,232.96

S0328 NUR HAKIM - J2259 577,700.90 115,540.18 462,160.72 46,216.07 415,944.65 207,972.32 207,972.32

S0329 WIWIK MERIYASARI - J2534 3,848,603.21 769,720.64 3,078,882.57 307,888.26 2,770,994.31 1,385,497.16 1,385,497.16

S0331 SUKANDAR - J2262 425,800.10 85,160.02 340,640.08 34,064.01 306,576.08 153,288.04 153,288.04

S0332 EKO RISKY - S2328 1,275,228.26 255,045.65 1,020,182.60 102,018.26 918,164.34 459,082.17 459,082.17

S0333 MUSYAFA - S2403 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0334 ANDRI SATRIAWAN - S1914 143,047.81 28,609.56 114,438.25 11,443.82 102,994.42 51,497.21 51,497.21

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0336 MOCH CHOLIL - J2534-1 1,756,573.50 351,314.70 1,405,258.80 140,525.88 1,264,732.92 632,366.46 632,366.46

S0340 SAMSUL HUDA - J1854 588,573.89 117,714.78 470,859.11 47,085.91 423,773.20 211,886.60 211,886.60

S0341 SAMSUL ARIFIN - J2539 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0343 YULIANNISA - S1971 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0344 DEVI PRADITA - J1974 664,637.39 132,927.48 531,709.91 53,170.99 478,538.92 239,269.46 239,269.46

S0345 PUGUH HARIYANTO - S1293 2,273,873.70 454,774.74 1,819,098.96 181,909.90 1,637,189.06 818,594.53 818,594.53

S0347 MUNAWIR - S1959 206,639.86 41,327.97 165,311.89 16,531.19 148,780.70 74,390.35 74,390.35

S0348 DONAL SARDANI SIREGAR - S2085 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0349 MUHTAR MIZAN - S2388 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0350 IMAM FAUZI - J2015 465,830.89 93,166.18 372,664.71 37,266.47 335,398.24 167,699.12 167,699.12

S0351 BAYU TRI HENDRA CAHYONO - J2009 257,042.63 51,408.53 205,634.10 20,563.41 185,070.69 92,535.35 92,535.35

S0353 DANANG SUGIARTO - S2008 1,163,757.07 232,751.41 931,005.65 93,100.57 837,905.09 418,952.54 418,952.54

S0354 YUNI SUPRIYONO - J3290 794,519.28 158,903.86 635,615.42 63,561.54 572,053.88 286,026.94 286,026.94

S0355 ROCHWAN - S2443 219,684.96 43,936.99 175,747.97 17,574.80 158,173.17 79,086.58 79,086.58

S0356 MUHAMMAD MASHUDAN - S2042 198,350.31 39,670.06 158,680.25 15,868.02 142,812.22 71,406.11 71,406.11

S0357 AMIN RAHMATULLAH - S2040 74,146.88 14,829.38 59,317.50 5,931.75 53,385.75 26,692.88 26,692.88

S0358 SLAMET - S2088 198,797.26 39,759.45 159,037.80 15,903.78 143,134.02 71,567.01 71,567.01

S0359 ERNAN NUR WAHID - S2295 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0360 UNTUNG SUPRAPTO - S2427 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0361 DANI NURWAHID - S2360 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0362 ARIS - S2361 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0363 AGUS PURNOMO - S2365 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0365 M. DAROJI - S2376 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0367 RAHMAT SLAMET DWI P - S3792 160,721.40 32,144.28 128,577.12 12,857.71 115,719.41 57,859.70 57,859.70

S0368 JASMIN - S2368 112,979.47 22,595.89 90,383.58 9,038.36 81,345.22 40,672.61 40,672.61

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0370 MOCH. FTRHUROZI - J1994 1,491,606.76 298,321.35 1,193,285.41 119,328.54 1,073,956.87 536,978.43 536,978.43

S0371 BUDIONO - J2020 148,368.89 29,673.78 118,695.11 11,869.51 106,825.60 53,412.80 53,412.80

S0373 WARISUN - S2067 197,931.35 39,586.27 158,345.08 15,834.51 142,510.57 71,255.29 71,255.29

S0377 SUDIONO - J2027 984,796.34 196,959.27 787,837.07 78,783.71 709,053.36 354,526.68 354,526.68

S0378 ABD GHOFUR - J2029 1,032,962.09 206,592.42 826,369.67 82,636.97 743,732.70 371,866.35 371,866.35

S0379 WIWOHO - S2081 310,689.73 62,137.95 248,551.79 24,855.18 223,696.61 111,848.30 111,848.30

S0381 AWAL YULIANTO - S2041 197,280.40 39,456.08 157,824.32 15,782.43 142,041.89 71,020.94 71,020.94

S0383 WISNU WIGANDANA - S2026 1,714,232.26 342,846.45 1,371,385.81 137,138.58 1,234,247.23 617,123.61 617,123.61

S0384 NURCHOLIS - S2369 27,063.33 5,412.67 21,650.66 2,165.07 19,485.60 9,742.80 9,742.80

S0385 WIRA PRASTIYADI - S2129 198,279.17 39,655.83 158,623.34 15,862.33 142,761.00 71,380.50 71,380.50

S0388 NOER RAHAYOE NINGSIH - J0144 344,509.36 68,901.87 275,607.48 27,560.75 248,046.74 124,023.37 124,023.37

S0389 ANDI SUSANTO - S2426 198,279.17 39,655.83 158,623.34 15,862.33 142,761.00 71,380.50 71,380.50

S0391 ABID MANJA - J2031 1,492,131.95 298,426.39 1,193,705.56 119,370.56 1,074,335.00 537,167.50 537,167.50

S0392 KURNIAWAN WAHYUDI - J2049 226,860.62 45,372.12 181,488.50 18,148.85 163,339.65 81,669.82 81,669.82

S0393 MUHAMMAD SYUKRON - J2030 620,151.37 124,030.27 496,121.10 49,612.11 446,508.99 223,254.49 223,254.49

S0394 IWAN JUWARNANTO - J2051 271,953.92 54,390.78 217,563.14 21,756.31 195,806.82 97,903.41 97,903.41

S0395 AL HANIFAH FADJRIYAH - J2039 554,827.59 110,965.52 443,862.07 44,386.21 399,475.86 199,737.93 199,737.93

K121 BAGUS PANUNTUN - S2421 3,467,650.16 693,530.03 2,774,120.13 277,412.01 2,496,708.12 1,248,354.06 1,248,354.06

S0398 R TRIYOGA AGUS RAHARJA - S2413 127,337.49 25,467.50 101,869.99 10,187.00 91,682.99 45,841.50 45,841.50

S0400 DEDI ARIF - J2053 199,176.71 39,835.34 159,341.37 15,934.14 143,407.23 71,703.62 71,703.62

S0401 WARAS - J2158 448,342.40 89,668.48 358,673.92 35,867.39 322,806.53 161,403.26 161,403.26

S0404 AHMAD MARJUKI - J1906 2,306,618.96 461,323.79 1,845,295.17 184,529.52 1,660,765.65 830,382.83 830,382.83

S0405 ABDULLAH ZAENI - S2091 274,128.45 54,825.69 219,302.76 21,930.28 197,372.49 98,686.24 98,686.24

S0407 MUHAMMAD LUTFI FAUZI J2106 200,968.96 40,193.79 160,775.17 16,077.52 144,697.65 72,348.83 72,348.83

S0408 RAHMAD MAULUDIN J2054 1,091,364.00 218,272.80 873,091.20 87,309.12 785,782.08 392,891.04 392,891.04

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0409 DADANG DWI ANANTA J2091 798,240.59 159,648.12 638,592.47 63,859.25 574,733.22 287,366.61 287,366.61

S0412 MUJIONO S2423 74,494.70 14,898.94 59,595.76 5,959.58 53,636.19 26,818.09 26,818.09

S0413 HERU LASWANDIANTO J2151 1,242,744.28 248,548.86 994,195.42 99,419.54 894,775.88 447,387.94 447,387.94

S0414 SURYANI S2428 75,488.92 15,097.78 60,391.13 6,039.11 54,352.02 27,176.01 27,176.01

S0416 MOCH FITRA RAMDHANI - S2200 312,099.92 62,419.98 249,679.93 24,967.99 224,711.94 112,355.97 112,355.97

S0417 EDWIN GUNAWAN J2119 577,831.23 115,566.25 462,264.99 46,226.50 416,038.49 208,019.24 208,019.24

S0418 EKA PRAMITA S2363 259,630.35 51,926.07 207,704.28 20,770.43 186,933.85 93,466.92 93,466.92

S0419 MUCHAMMAD ROBIT J2108 74,494.70 14,898.94 59,595.76 5,959.58 53,636.19 26,818.09 26,818.09

S0420 DARMAWAN J2150 198,279.17 39,655.83 158,623.34 15,862.33 142,761.00 71,380.50 71,380.50

S0421 FERY MAULUDDIAN J2142 440,810.91 88,162.18 352,648.72 35,264.87 317,383.85 158,691.93 158,691.93

S0423 KHOLIQUL MUHIB S2164 383,099.67 76,619.93 306,479.74 30,647.97 275,831.76 137,915.88 137,915.88

S0424 HARYONO J2152 353,522.51 70,704.50 282,818.01 28,281.80 254,536.21 127,268.10 127,268.10

S0425 SLAMET HARIADI J2370 319,040.74 63,808.15 255,232.59 25,523.26 229,709.33 114,854.67 114,854.67

S0426 KHAMIM TOHARI J2107 322,458.65 64,491.73 257,966.92 25,796.69 232,170.23 116,085.11 116,085.11

S0427 BAMBANG REKSO JIWO J2543 295,612.03 59,122.41 236,489.62 23,648.96 212,840.66 106,420.33 106,420.33

S0428 RATNA WIDIAWATI J2149 3,561,299.64 712,259.93 2,849,039.71 284,903.97 2,564,135.74 1,282,067.87 1,282,067.87

S0433 ARIEF SATRIA PAMBUDI J2100 3,163,237.98 632,647.60 2,530,590.38 253,059.04 2,277,531.34 1,138,765.67 1,138,765.67

S0435 MUCHAMMAD ABDUL ROZAKI J2533 484,275.83 96,855.17 387,420.67 38,742.07 348,678.60 174,339.30 174,339.30

S0436 JAKA SANTOSO J2335 1,281,546.51 256,309.30 1,025,237.21 102,523.72 922,713.49 461,356.75 461,356.75

S0437 FEERY ISWAHYUDI - J2156 216,474.19 43,294.84 173,179.35 17,317.94 155,861.42 77,930.71 77,930.71

S0439 PRISTY SILAWAHYUNINGTYAS J2098 198,279.17 39,655.83 158,623.34 15,862.33 142,761.00 71,380.50 71,380.50

S0440 DONY PRATAMA YOGI J2153 343,284.58 68,656.92 274,627.66 27,462.77 247,164.90 123,582.45 123,582.45

S0442 YUNIANTO S1267-1 196,389.89 39,277.98 157,111.92 15,711.19 141,400.72 70,700.36 70,700.36

S0443 AWIT YULIANTO - S2201 78,543.30 15,708.66 62,834.64 6,283.46 56,551.18 28,275.59 28,275.59

S0445 EDI PURWANTO J2166 198,256.84 39,651.37 158,605.47 15,860.55 142,744.92 71,372.46 71,372.46

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0446 BAMBANG SAMPURNO J2207 421,569.21 84,313.84 337,255.37 33,725.54 303,529.83 151,764.92 151,764.92

S0447 MUJIANTO J2437 256,913.42 51,382.68 205,530.74 20,553.07 184,977.66 92,488.83 92,488.83

S0448 JUADI J2440 198,279.17 39,655.83 158,623.34 15,862.33 142,761.00 71,380.50 71,380.50

S0452 EMMAN PRABOWO V 325,385.81 65,077.16 260,308.65 26,030.86 234,277.78 117,138.89 117,138.89

S0454 MUSTAKIM S2309 194,031.12 38,806.22 155,224.89 15,522.49 139,702.41 69,851.20 69,851.20

S0455 ZAINAL MAKHASIN DWI S2303 127,337.49 25,467.50 101,869.99 10,187.00 91,682.99 45,841.50 45,841.50

S0456 SOFYAN S2090 199,145.08 39,829.02 159,316.06 15,931.61 143,384.46 71,692.23 71,692.23

S0457 JOICE NOVITASARI A J2438 198,279.17 39,655.83 158,623.34 15,862.33 142,761.00 71,380.50 71,380.50

S0460 MARTONO S2336 313,023.28 62,604.66 250,418.62 25,041.86 225,376.76 112,688.38 112,688.38

S0463 SUHUT SOLIKIN - J2342 353,765.93 70,753.19 283,012.75 28,301.27 254,711.47 127,355.74 127,355.74

S0466 APRILIA EKA SUGIANTO J2330 3,880,854.26 776,170.85 3,104,683.41 310,468.34 2,794,215.07 1,397,107.53 1,397,107.53

S0467 ALFIAN YUZI J2331 30,018.78 6,003.76 24,015.02 2,401.50 21,613.52 10,806.76 10,806.76

S0468 KARSIPAN J2406 232,583.18 46,516.64 186,066.54 18,606.65 167,459.89 83,729.94 83,729.94

S0469 ARIYANTO J1656 427,072.42 85,414.48 341,657.94 34,165.79 307,492.14 153,746.07 153,746.07

S0470 IRFAN NUR ST S2384 204,098.09 40,819.62 163,278.47 16,327.85 146,950.63 73,475.31 73,475.31

S0473 INTAN DESIMA SARI S2381 198,279.17 39,655.83 158,623.34 15,862.33 142,761.00 71,380.50 71,380.50

S0477 SHOLIKIN - J2368 467,373.08 93,474.62 373,898.46 37,389.85 336,508.62 168,254.31 168,254.31

S0481 SUGIYONO - S1206 628,517.11 125,703.42 502,813.69 50,281.37 452,532.32 226,266.16 226,266.16

S0483 MUHAMMAD LUCKY ANDRIYOKO - J2382 569,040.84 113,808.17 455,232.67 45,523.27 409,709.40 204,854.70 204,854.70

S0484 ARIF NURBOWO J2357 438,661.64 87,732.33 350,929.31 35,092.93 315,836.38 157,918.19 157,918.19

S0486 NUGROHO SAPUTRO J2356 198,279.17 39,655.83 158,623.34 15,862.33 142,761.00 71,380.50 71,380.50

S0488 ADI PRAYITNO J2358 477,880.63 95,576.13 382,304.50 38,230.45 344,074.05 172,037.03 172,037.03

S0490 SOEGIHARTO HADI PRABOWO J2528 321,730.53 64,346.11 257,384.42 25,738.44 231,645.98 115,822.99 115,822.99

S0492 SUKMA JUNI LISTIYATI S2546 73,697.81 14,739.56 58,958.25 5,895.82 53,062.42 26,531.21 26,531.21

S0493 MUHAMMAD IMRON S3025 207,577.11 41,515.42 166,061.69 16,606.17 149,455.52 74,727.76 74,727.76

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0495 EKO KURNIAWAN J2341 352,326.33 70,465.27 281,861.06 28,186.11 253,674.96 126,837.48 126,837.48

S0501 SUKAR - S2460 198,279.17 39,655.83 158,623.34 15,862.33 142,761.00 71,380.50 71,380.50

S0503 SUMADI J2544 253,621.27 50,724.25 202,897.02 20,289.70 182,607.31 91,303.66 91,303.66

S0504 NUR LATIFATUL ROHMAH J2504 544,556.38 108,911.28 435,645.10 43,564.51 392,080.59 196,040.30 196,040.30

S0505 SITI SHOLIHAH J2507 917,094.23 183,418.85 733,675.39 73,367.54 660,307.85 330,153.92 330,153.92

S0508 EDI SUSANTO J2545 488,271.68 97,654.34 390,617.35 39,061.73 351,555.61 175,777.81 175,777.81

S0512 SYEHA SYAHRUDIN E S2591 291,544.24 58,308.85 233,235.39 23,323.54 209,911.85 104,955.93 104,955.93

S0513 ERIK SUBRATA S2572 198,279.17 39,655.83 158,623.34 15,862.33 142,761.00 71,380.50 71,380.50

S0514 UTOYO S2598 198,279.17 39,655.83 158,623.34 15,862.33 142,761.00 71,380.50 71,380.50

S0517 SLAMET SUBAGIO J1114 198,544.35 39,708.87 158,835.48 15,883.55 142,951.93 71,475.97 71,475.97

S0518 WIDI ISMOYO S2567 279,238.48 55,847.70 223,390.78 22,339.08 201,051.71 100,525.85 100,525.85

S0519 SARTONO S2702 908,582.39 181,716.48 726,865.91 72,686.59 654,179.32 327,089.66 327,089.66

S0520 HADI MASRONI S2597 193,551.62 38,710.32 154,841.30 15,484.13 139,357.17 69,678.58 69,678.58

S0523 SYOPIYANTO S2595 198,279.17 39,655.83 158,623.34 15,862.33 142,761.00 71,380.50 71,380.50

S0525 SALMAN RAHADI S2755 168,648.59 33,729.72 134,918.87 13,491.89 121,426.98 60,713.49 60,713.49

S0526 YULIE RATNA J1451 3,568,615.71 713,723.14 2,854,892.57 285,489.26 2,569,403.31 1,284,701.66 1,284,701.66

S0529 SUWANDI J1660 230,756.98 46,151.40 184,605.58 18,460.56 166,145.02 83,072.51 83,072.51

S0530 FANDY SETIAWAN - J2496 100,770.85 20,154.17 80,616.68 8,061.67 72,555.01 36,277.50 36,277.50

S0531 ERIKA ARINDANI J2570 105,663.43 21,132.69 84,530.75 8,453.07 76,077.67 38,038.84 38,038.84

S0532 AMIN MUSTOLIK J2401 513,579.87 102,715.97 410,863.90 41,086.39 369,777.51 184,888.75 184,888.75

S0533 ANGGORO WIDIATMOKO J2625 229,055.20 45,811.04 183,244.16 18,324.42 164,919.74 82,459.87 82,459.87

S0534 TEUKU IKHLAS FIRMANSYAH - J2616 1,813,213.97 362,642.79 1,450,571.18 145,057.12 1,305,514.06 652,757.03 652,757.03

S0535 ACHMAD SUHAEMI - J3739 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0537 YANUAR NUGROHO - S3300 220,875.23 44,175.05 176,700.18 17,670.02 159,030.16 79,515.08 79,515.08

S0538 BAYU PRADANA S2650 398,166.61 79,633.32 318,533.29 31,853.33 286,679.96 143,339.98 143,339.98

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0539 SLAMET SUGIARTO - J2531 1,634,120.28 326,824.06 1,307,296.23 130,729.62 1,176,566.60 588,283.30 588,283.30

K122 IMAM SYAFII - S3001 303,890.14 60,778.03 243,112.11 24,311.21 218,800.90 109,400.45 109,400.45

S0541 RAINJIS DEO DERA - J2639 3,807,993.95 761,598.79 3,046,395.16 304,639.52 2,741,755.65 1,370,877.82 1,370,877.82

S0543 ANI KUSILA LESTARI J2647 1,328,248.56 265,649.71 1,062,598.85 106,259.88 956,338.96 478,169.48 478,169.48

S0544 SATRIYA AJI PASUNAN J2744 27,850.08 5,570.02 22,280.06 2,228.01 20,052.06 10,026.03 10,026.03

S0546 ADI WIYONO J2746 349,063.53 69,812.71 279,250.83 27,925.08 251,325.74 125,662.87 125,662.87

S0548 WIWIK AGUS SETIAWAN - J1576 424,370.66 84,874.13 339,496.53 33,949.65 305,546.88 152,773.44 152,773.44

S0549 WENDY PRADANA 638,320.98 127,664.20 510,656.78 51,065.68 459,591.10 229,795.55 229,795.55

S0550 ABDUL HARIS SUSANTO J2640 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0553 KARYO SLAMET E - J2407 470,470.45 94,094.09 376,376.36 37,637.64 338,738.72 169,369.36 169,369.36

S0555 SUPROBO - J2099 210,125.04 42,025.01 168,100.03 16,810.00 151,290.03 75,645.01 75,645.01

S0556 FITRIAL S2667 349,654.10 69,930.82 279,723.28 27,972.33 251,750.95 125,875.48 125,875.48

S0558 SITI FAIDOTUR ROHMAH - J2716 456,615.95 91,323.19 365,292.76 36,529.28 328,763.48 164,381.74 164,381.74

S0560 WIDYA RETNO AYUNING J2721 2,660,856.47 532,171.29 2,128,685.17 212,868.52 1,915,816.66 957,908.33 957,908.33

S0561 M. RAHMAN S2743 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0562 M. NURUL BADIK J2739 451,523.83 90,304.77 361,219.06 36,121.91 325,097.16 162,548.58 162,548.58

S0563 IRKHAMNI - J2740 924,616.74 184,923.35 739,693.39 73,969.34 665,724.05 332,862.03 332,862.03

S0564 DIAN ADI PRATAMA - J2737 249,105.65 49,821.13 199,284.52 19,928.45 179,356.07 89,678.03 89,678.03

S0565 M. MUNIR BURHAN UDDIN J2715 2,100,948.87 420,189.77 1,680,759.10 168,075.91 1,512,683.19 756,341.59 756,341.59

S0566 BUDI LEGSONO J2714 1,477,049.99 295,410.00 1,181,639.99 118,164.00 1,063,475.99 531,737.99 531,737.99

S0568 EDYSON JAMAL J2713 313,415.37 62,683.07 250,732.30 25,073.23 225,659.07 112,829.53 112,829.53

S0569 DIMAS ANGGORO J2671 816,510.37 163,302.07 653,208.30 65,320.83 587,887.47 293,943.73 293,943.73

S0570 MUHAMMAD ISDIANTO J3743 445,209.29 89,041.86 356,167.44 35,616.74 320,550.69 160,275.35 160,275.35

S0571 SABARI S2687 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0572 MUKAROM S1111 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0576 SUHADI - S1112 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0578 M. SAYFUDIN - J2689 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0579 YULIANTO - S2690 197,515.42 39,503.08 158,012.33 15,801.23 142,211.10 71,105.55 71,105.55

S0580 BUDIYONO - S2686 207,200.44 41,440.09 165,760.35 16,576.04 149,184.32 74,592.16 74,592.16

S0581 AGUS SIHONO - S2685 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0582 RADIWAN - S2701 75,885.99 15,177.20 60,708.79 6,070.88 54,637.91 27,318.96 27,318.96

S0584 SITI MAULIDATUS SHOLICHA - J2698 506,644.72 101,328.94 405,315.78 40,531.58 364,784.20 182,392.10 182,392.10

S0585 NISFI SAUMI NADLIROH - J2699 458,352.01 91,670.40 366,681.61 36,668.16 330,013.45 165,006.72 165,006.72

S0587 TJATUR ADI BINTORO - J2692 1,675,655.88 335,131.18 1,340,524.70 134,052.47 1,206,472.23 603,236.12 603,236.12

S0590 ACCEP ATMOCHO PUTRA - S2706 75,885.99 15,177.20 60,708.79 6,070.88 54,637.91 27,318.96 27,318.96

S0591 SUKARTA - S2098 203,948.32 40,789.66 163,158.66 16,315.87 146,842.79 73,421.40 73,421.40

S0593 NOVTARIN ONDEY - S2711 93,257.93 18,651.59 74,606.35 7,460.63 67,145.71 33,572.86 33,572.86

S0596 DURIYAT - J2677 1,841,828.88 368,365.78 1,473,463.10 147,346.31 1,326,116.79 663,058.40 663,058.40

S0598 ALVIN ROHMANSYAH - J2088 350,208.95 70,041.79 280,167.16 28,016.72 252,150.44 126,075.22 126,075.22

S0599 NURSAN 3,384,933.23 676,986.65 2,707,946.58 270,794.66 2,437,151.92 1,218,575.96 1,218,575.96

S0600 UJANG BASKORO - J2908 470,695.52 94,139.10 376,556.42 37,655.64 338,900.78 169,450.39 169,450.39

S0601 INTAN KUSUMA DEWI - J2726 788,989.01 157,797.80 631,191.21 63,119.12 568,072.09 284,036.04 284,036.04

S0602 A. NANANG - J2917 3,684,310.30 736,862.06 2,947,448.24 294,744.82 2,652,703.41 1,326,351.71 1,326,351.71

S0603 Bagus Utomo - J2909 1,834,100.51 366,820.10 1,467,280.41 146,728.04 1,320,552.37 660,276.19 660,276.19

S0604 MASBUHIN SHOLEH - J2911 295,778.57 59,155.71 236,622.85 23,662.29 212,960.57 106,480.28 106,480.28

S0605 KHUSAIRI - J2912 538,308.78 107,661.76 430,647.02 43,064.70 387,582.32 193,791.16 193,791.16

S0606 DWI SIGIT PURWANTO - J2913 1,891,604.93 378,320.99 1,513,283.95 151,328.39 1,361,955.55 680,977.78 680,977.78

S0608 M YUNUS 151,113.42 30,222.68 120,890.74 12,089.07 108,801.66 54,400.83 54,400.83

S0610 LILIK SETIAWAN - S2904 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0611 ARI KRISTIANTO - S2903 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0612 ADI SUNGKONO - J2915 860,934.64 172,186.93 688,747.71 68,874.77 619,872.94 309,936.47 309,936.47

S0613 SAIFUL ARIF - J2916 8,343,717.22 1,668,743.44 6,674,973.78 667,497.38 6,007,476.40 3,003,738.20 3,003,738.20

S0614 ABDUL ROKHIM - J2914 436,936.42 87,387.28 349,549.14 34,954.91 314,594.22 157,297.11 157,297.11

S0615 Atirudin - J2910 258,185.64 51,637.13 206,548.51 20,654.85 185,893.66 92,946.83 92,946.83

S0616 M. BUDIONO 190,004.93 38,000.99 152,003.95 15,200.39 136,803.55 68,401.78 68,401.78

S0618 MOCH. SYAIFUL ANAM - J2196 732,714.24 146,542.85 586,171.39 58,617.14 527,554.25 263,777.13 263,777.13

S0619 BUASAN 1,865,932.70 373,186.54 1,492,746.16 149,274.62 1,343,471.54 671,735.77 671,735.77

S0620 SUTIYON - J1071 3,048,865.32 609,773.06 2,439,092.26 243,909.23 2,195,183.03 1,097,591.52 1,097,591.52

S0622 ADI SUGIARTO - J2934 273,628.50 54,725.70 218,902.80 21,890.28 197,012.52 98,506.26 98,506.26

S0624 CHOIRUL MAHMUDIN - J2931 164,547.44 32,909.49 131,637.95 13,163.80 118,474.16 59,237.08 59,237.08

S0627 AGUS SURONO - J2674 434,195.81 86,839.16 347,356.65 34,735.66 312,620.98 156,310.49 156,310.49

S0628 MATIAS DATE - S3018 264,947.60 52,989.52 211,958.08 21,195.81 190,762.27 95,381.13 95,381.13

S0630 DEDIK SUSANTO - J3035 205,763.58 41,152.72 164,610.87 16,461.09 148,149.78 74,074.89 74,074.89

S0634 SRI MULYADI - S3030 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0635 SUNUSI S3031 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0638 ELLIS ANASTASYA J3046 605,821.19 121,164.24 484,656.95 48,465.70 436,191.26 218,095.63 218,095.63

S0639 DHONY AULIA AKHSAN S3012 223,306.37 44,661.27 178,645.09 17,864.51 160,780.58 80,390.29 80,390.29

S0641 YUDI KRISWANTO - J3036 79,934.59 15,986.92 63,947.67 6,394.77 57,552.91 28,776.45 28,776.45

S0645 CATUR MARDIONO S2090 - 1 70,320.84 14,064.17 56,256.67 5,625.67 50,631.01 25,315.50 25,315.50

S0649 AHMAD ZULQI NUR ARDHIANSAH - J3058 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0650 MADYA IRWANSYAH J3146 3,324,181.43 664,836.29 2,659,345.14 265,934.51 2,393,410.63 1,196,705.31 1,196,705.31

S0651 DINA RINAYATI J3047 3,520,292.52 704,058.50 2,816,234.02 281,623.40 2,534,610.62 1,267,305.31 1,267,305.31

K119 M. ULUL ALBAB J3149 991,988.76 198,397.75 793,591.01 79,359.10 714,231.91 357,115.95 357,115.95

S0654 HANIEF CIPTA NUGRAHA S3168 339,552.60 67,910.52 271,642.08 27,164.21 244,477.87 122,238.94 122,238.94

S0656 MUHAMMAD HUGENG SAPUTRO S2435 94,020.39 18,804.08 75,216.32 7,521.63 67,694.68 33,847.34 33,847.34

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0657 NURWILDA S3180 93,359.49 18,671.90 74,687.60 7,468.76 67,218.84 33,609.42 33,609.42

S0666 ROFII J3055 326,037.93 65,207.59 260,830.34 26,083.03 234,747.31 117,373.65 117,373.65

S0668 HASAN ASARI S3212 398,343.33 79,668.67 318,674.66 31,867.47 286,807.19 143,403.60 143,403.60

S0669 PUGUH PASETYO - S3194 479,857.84 95,971.57 383,886.27 38,388.63 345,497.65 172,748.82 172,748.82

S0673 GENDUT WIBOWO J3216 251,440.88 50,288.18 201,152.70 20,115.27 181,037.43 90,518.72 90,518.72

S0675 BAMBANG SUDARMONO 3,949,910.13 789,982.03 3,159,928.11 315,992.81 2,843,935.30 1,421,967.65 1,421,967.65

S0677 SARDI S1504 210,813.72 42,162.74 168,650.98 16,865.10 151,785.88 75,892.94 75,892.94

S0678 AGUS DWI SUNARDI J2333 233,707.17 46,741.43 186,965.74 18,696.57 168,269.17 84,134.58 84,134.58

S0680 AGUS SUSANTO S2436 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0681 KHOIRUL UMMAM S3218 134,773.69 26,954.74 107,818.95 10,781.90 97,037.06 48,518.53 48,518.53

S0682 BUDIONO S1392 173,827.68 34,765.54 139,062.14 13,906.21 125,155.93 62,577.96 62,577.96

S0687 GILANG SEPTIAN J3203 997,297.73 199,459.55 797,838.18 79,783.82 718,054.36 359,027.18 359,027.18

S0688 BACHTIAR DANA SETIAWAN - J3204 1,103,647.15 220,729.43 882,917.72 88,291.77 794,625.95 397,312.97 397,312.97

S0689 SAIFUL RACHMAT J3207 3,968,323.50 793,664.70 3,174,658.80 317,465.88 2,857,192.92 1,428,596.46 1,428,596.46

S0696 SUGIANTO - J3263 435,234.11 87,046.82 348,187.29 34,818.73 313,368.56 156,684.28 156,684.28

S0700 MUHAMMAD PAOZI - S3281 117,574.64 23,514.93 94,059.71 9,405.97 84,653.74 42,326.87 42,326.87

S0703 PRAYITNO 2,797,290.32 559,458.06 2,237,832.26 223,783.23 2,014,049.03 1,007,024.52 1,007,024.52

S0705 SUVINA RAHMA NINGSIH J3298 124,500.43 24,900.09 99,600.35 9,960.03 89,640.31 44,820.16 44,820.16

S0706 YUDI ANDRIAWAN J3378 77,659.79 15,531.96 62,127.83 6,212.78 55,915.05 27,957.52 27,957.52

S0708 SAIFUL ANWAR J3277 231,613.19 46,322.64 185,290.55 18,529.06 166,761.50 83,380.75 83,380.75

S0709 RIZKY DESTIA RACHMIKASARI J3305 312,028.85 62,405.77 249,623.08 24,962.31 224,660.77 112,330.39 112,330.39

S0710 RESSALDI SIRWANTORO J3294 534,433.87 106,886.77 427,547.10 42,754.71 384,792.39 192,396.19 192,396.19

S0712 NAILA RACHMANIA - J3332 1,119,997.76 223,999.55 895,998.21 89,599.82 806,398.39 403,199.19 403,199.19

S0713 ANDRIYONO J3318 220,767.65 44,153.53 176,614.12 17,661.41 158,952.71 79,476.36 79,476.36

S0715 VIKY RONA ARDIANSYAH 286,633.90 57,326.78 229,307.12 22,930.71 206,376.41 103,188.20 103,188.20

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0716 IWAN SANTOSO - J2497 447,717.33 89,543.47 358,173.86 35,817.39 322,356.48 161,178.24 161,178.24

S0717 AMALIA YUNI ASTUTI - S3337 33,985.81 6,797.16 27,188.65 2,718.86 24,469.78 12,234.89 12,234.89

S0718 KAMARUDDIN MANSYUR S3342 90,377.37 18,075.47 72,301.89 7,230.19 65,071.70 32,535.85 32,535.85

S0720 SULISWANTO J1037 3,767,238.69 753,447.74 3,013,790.96 301,379.10 2,712,411.86 1,356,205.93 1,356,205.93

S0722 ABDUL HAKIM - S3354 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0724 SUNOTO J3365 300,684.21 60,136.84 240,547.37 24,054.74 216,492.63 108,246.32 108,246.32

S0725 GUNTUR PRABOWO S2440 81,498.81 16,299.76 65,199.05 6,519.91 58,679.15 29,339.57 29,339.57

S0726 DENDY ANDIKA - J3360 206,605.40 41,321.08 165,284.32 16,528.43 148,755.88 74,377.94 74,377.94

S0730 DENDI PRAMUHARDITO J1120 739,296.67 147,859.33 591,437.34 59,143.73 532,293.60 266,146.80 266,146.80

S0731 MUSTAIN S3377 205,446.88 41,089.38 164,357.50 16,435.75 147,921.75 73,960.88 73,960.88

S0733 ARIF NUGROHO - J3371 448,949.02 89,789.80 359,159.22 35,915.92 323,243.29 161,621.65 161,621.65

S0741 DWI HARTONO S3462 198,056.61 39,611.32 158,445.29 15,844.53 142,600.76 71,300.38 71,300.38

S0743 AHMAD YOGA ALVIN R - S3384 185,439.96 37,087.99 148,351.97 14,835.20 133,516.77 66,758.39 66,758.39

S0744 M. SHOHIFUL HAFID - S3498 1,260,080.97 252,016.19 1,008,064.77 100,806.48 907,258.30 453,629.15 453,629.15

S0746 EKO SUSANTO S3431 169,353.95 33,870.79 135,483.16 13,548.32 121,934.85 60,967.42 60,967.42

S0754 ROSIT - S1558 361,389.11 72,277.82 289,111.29 28,911.13 260,200.16 130,100.08 130,100.08

S0762 SARIMAN - S3454 150,247.31 30,049.46 120,197.85 12,019.78 108,178.06 54,089.03 54,089.03

S0764 ANGGRIAWAN BUGALE - S3465 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0767 M. TAHRIR 1,755,812.12 351,162.42 1,404,649.69 140,464.97 1,264,184.72 632,092.36 632,092.36

S0770 EDY KRISTANTO - J3458 1,255,277.77 251,055.55 1,004,222.22 100,422.22 903,800.00 451,900.00 451,900.00

S0771 M. JEFRY AL AMIN - J3456 225,921.75 45,184.35 180,737.40 18,073.74 162,663.66 81,331.83 81,331.83

S0777 NOVAN RENDRA GRAHA - J3484 343,634.31 68,726.86 274,907.45 27,490.74 247,416.70 123,708.35 123,708.35

S0778 M. ROSYIKUN ILMI - J3455 204,345.10 40,869.02 163,476.08 16,347.61 147,128.47 73,564.23 73,564.23

S0781 AHMADI - S2442-1 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0789 EMANUEL ROPA S3797 345,992.59 69,198.52 276,794.07 27,679.41 249,114.67 124,557.33 124,557.33

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0798 Agus Setyo Budi 15,071.75 3,014.35 12,057.40 1,205.74 10,851.66 5,425.83 5,425.83

S0805 MUHAMMAD ARIF - J3538 148,535.69 29,707.14 118,828.55 11,882.86 106,945.70 53,472.85 53,472.85

S0815 ABDUL MALIK - J1557 206,921.66 41,384.33 165,537.33 16,553.73 148,983.59 74,491.80 74,491.80

S0816 LAILATUL AMALIA - J3544 514,557.58 102,911.52 411,646.06 41,164.61 370,481.46 185,240.73 185,240.73

S0817 SEPTI ANDRIYANI - J3674 293,131.09 58,626.22 234,504.87 23,450.49 211,054.39 105,527.19 105,527.19

S0819 SUBHAN - J3548 769,248.92 153,849.78 615,399.14 61,539.91 553,859.22 276,929.61 276,929.61

S0827 MUHAMAD IRVAN - S3571 95,904.41 19,180.88 76,723.53 7,672.35 69,051.18 34,525.59 34,525.59

S0828 EKO MARYANTO - S3572 244,512.09 48,902.42 195,609.67 19,560.97 176,048.70 88,024.35 88,024.35

S0832 WISNU NUR NUGROHO - J2435 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0892 ZAENURI S3725 106,541.98 21,308.40 85,233.58 8,523.36 76,710.22 38,355.11 38,355.11

S0833 VERNAN ANDRIANTO - S3788 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0834 DEFIT SETIYONO - S3790-1 199,906.07 39,981.21 159,924.86 15,992.49 143,932.37 71,966.18 71,966.18

S0836 NANDA YULI P S3582 209,050.38 41,810.08 167,240.30 16,724.03 150,516.27 75,258.14 75,258.14

S0843 AHMAD - S3140-1 200,830.92 40,166.18 160,664.74 16,066.47 144,598.27 72,299.13 72,299.13

S0853 USMAN ALI - J3594 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0854 ARIEF ZAINUDIN MUSTAKIM - J3593 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0867 SUGENG HARYONO - J3656 89,846.53 17,969.31 71,877.23 7,187.72 64,689.50 32,344.75 32,344.75

S0877 WELLY HARIADI V 461,570.93 92,314.19 369,256.75 36,925.67 332,331.07 166,165.54 166,165.54

S0884 TANTRI MAHARANI J3673 530,212.82 106,042.56 424,170.25 42,417.03 381,753.23 190,876.61 190,876.61

S0887 TAKBIR TAMSIR - S3685 48,533.05 9,706.61 38,826.44 3,882.64 34,943.79 17,471.90 17,471.90

S0896 HERI PRAMUDIJO 509,075.98 101,815.20 407,260.79 40,726.08 366,534.71 183,267.35 183,267.35

S0899 MUH JUFRI - S3709 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0906 DWI KRISTIANTO - J3708 841,509.41 168,301.88 673,207.53 67,320.75 605,886.77 302,943.39 302,943.39

S0908 M. KHOIRUN NASIKIN - J3721 470,740.78 94,148.16 376,592.63 37,659.26 338,933.36 169,466.68 169,466.68

S0934 ADI PUTRA S3729 206,671.85 41,334.37 165,337.48 16,533.75 148,803.73 74,401.87 74,401.87

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S0942 INDRABAYU - S3836 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0945 MUH. IDHAM NUR S3839 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S0946 MUALI BABA - J3845 441,731.93 88,346.39 353,385.54 35,338.55 318,046.99 159,023.49 159,023.49

S0951 GALIH JULIANTO PURNOMO - J3853 164,401.26 32,880.25 131,521.01 13,152.10 118,368.91 59,184.45 59,184.45

S0953 HERIYANTO - J1002 337,854.24 67,570.85 270,283.39 27,028.34 243,255.05 121,627.53 121,627.53

S0965 ENO CAHYA PRADANIA - S3854 110,819.44 22,163.89 88,655.55 8,865.56 79,790.00 39,895.00 39,895.00

S0972 FIRMAN NUR ROHMAN 270,733.92 54,146.78 216,587.14 21,658.71 194,928.42 97,464.21 97,464.21

S0980 FACHRUDIN INDRA P. 178,388.28 35,677.66 142,710.63 14,271.06 128,439.56 64,219.78 64,219.78

S0981 AFIF RISTANTO 114,639.74 22,927.95 91,711.79 9,171.18 82,540.62 41,270.31 41,270.31

S0989 HADI MUJAHIDIN- J1844 1,772,757.60 354,551.52 1,418,206.08 141,820.61 1,276,385.47 638,192.74 638,192.74

S0991 RONNY HADI P. 190,891.89 38,178.38 152,713.52 15,271.35 137,442.16 68,721.08 68,721.08

S0994 ALI SURATNO 2,352,442.63 470,488.53 1,881,954.10 188,195.41 1,693,758.69 846,879.35 846,879.35

S0995 TAUFIK - J3264 266,701.90 53,340.38 213,361.52 21,336.15 192,025.37 96,012.68 96,012.68

S1002 WIDYO ISDIANTO 164,865.98 32,973.20 131,892.78 13,189.28 118,703.50 59,351.75 59,351.75

S1031 EDY SUYATNO 6,260.79 1,252.16 5,008.63 500.86 4,507.77 2,253.88 2,253.88

S1038 M. ALI MURTOPO 290,418.18 58,083.64 232,334.55 23,233.45 209,101.09 104,550.55 104,550.55

S1041 KARAENG LA LANG ST - S2385-1 89,386.03 17,877.21 71,508.82 7,150.88 64,357.94 32,178.97 32,178.97

S1045 MURSADI S2184 195,704.71 39,140.94 156,563.77 15,656.38 140,907.39 70,453.69 70,453.69

S1052 M. LUQMAN AL AZIZI 209,336.90 41,867.38 167,469.52 16,746.95 150,722.57 75,361.28 75,361.28

S1069 WIWIK KUSUMA WARDANI J1815 3,723,204.10 744,640.82 2,978,563.28 297,856.33 2,680,706.95 1,340,353.48 1,340,353.48

S1082 DONNY DWI PRASETYO 526,052.37 105,210.47 420,841.90 42,084.19 378,757.71 189,378.85 189,378.85

S1086 SETIO UTOMO 22,956.23 4,591.25 18,364.99 1,836.50 16,528.49 8,264.24 8,264.24

S1087 MOHAMMAD DERRI APRILIANI 8,695.54 1,739.11 6,956.43 695.64 6,260.79 3,130.40 3,130.40

S1088 LINARDIANTO 224,113.40 44,822.68 179,290.72 17,929.07 161,361.65 80,680.82 80,680.82

S1110 DIDIK WAHYUDI - J2627 332,021.44 66,404.29 265,617.15 26,561.72 239,055.44 119,527.72 119,527.72

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S1111 FENDY BAGUS P - J3385 209,633.77 41,926.75 167,707.02 16,770.70 150,936.32 75,468.16 75,468.16

S1139 FITRI SUPRABOWATI R J1525 1,569,815.17 313,963.03 1,255,852.13 125,585.21 1,130,266.92 565,133.46 565,133.46

S1140 ISTIKOMAH J2691 3,530,792.73 706,158.55 2,824,634.18 282,463.42 2,542,170.76 1,271,085.38 1,271,085.38

S1143 - 1 MOH JUDIN - J1003 236,864.53 47,372.91 189,491.62 18,949.16 170,542.46 85,271.23 85,271.23

S1145 NOVI SRI MASURAI PUTRI S3188 958,559.33 191,711.87 766,847.47 76,684.75 690,162.72 345,081.36 345,081.36

S1147 BASTIAN-S1644 498,156.37 99,631.27 398,525.10 39,852.51 358,672.59 179,336.29 179,336.29

S1151 SARDI - S3225 202,105.21 40,421.04 161,684.17 16,168.42 145,515.75 72,757.88 72,757.88

S1181 TINTO NOVA PRIAMBODO 61,857.61 12,371.52 49,486.09 4,948.61 44,537.48 22,268.74 22,268.74

S1182. DWI ALI NURWAHONO 801,043.11 160,208.62 640,834.49 64,083.45 576,751.04 288,375.52 288,375.52

S1183 M. RIDLO 15,585.86 3,117.17 12,468.69 1,246.87 11,221.82 5,610.91 5,610.91

S1200 NURRIMA ADLINA ADZAN 3,091,345.67 618,269.13 2,473,076.54 247,307.65 2,225,768.89 1,112,884.44 1,112,884.44

S1201 RUSLIN 142,002.57 28,400.51 113,602.05 11,360.21 102,241.85 51,120.92 51,120.92

S1210.1 ACHMAD ZAINUL IMRON 3,378,836.84 675,767.37 2,703,069.47 270,306.95 2,432,762.52 1,216,381.26 1,216,381.26

S1215 MASRUKAN - S1044 364,567.85 72,913.57 291,654.28 29,165.43 262,488.85 131,244.43 131,244.43

S1224 SUWARDI - J1066 4,727,931.06 945,586.21 3,782,344.85 378,234.48 3,404,110.36 1,702,055.18 1,702,055.18

S1275 BENY ARDINATA 451,044.69 90,208.94 360,835.75 36,083.58 324,752.18 162,376.09 162,376.09

S1276 UMAR HASAN 146,201.55 29,240.31 116,961.24 11,696.12 105,265.12 52,632.56 52,632.56

S1278. SANDI KURNIA WAHYUDI 365,897.64 73,179.53 292,718.11 29,271.81 263,446.30 131,723.15 131,723.15

S1279 ARIS MUNANDAR 219,809.49 43,961.90 175,847.59 17,584.76 158,262.83 79,131.42 79,131.42

S1317 MUKHAMAD SHOLEH EDI 9,043.36 1,808.67 7,234.69 723.47 6,511.22 3,255.61 3,255.61

S1327 M. ADI SAPUTRO 210,356.16 42,071.23 168,284.92 16,828.49 151,456.43 75,728.22 75,728.22

S1335 UNENG IKHBAL SYAHPUTRA 85,991.23 17,198.25 68,792.98 6,879.30 61,913.69 30,956.84 30,956.84

S1336 SINGGIH SANTOSO 6,260.79 1,252.16 5,008.63 500.86 4,507.77 2,253.88 2,253.88

S1354 MOCH SETYO ARI P. 429,623.97 85,924.79 343,699.18 34,369.92 309,329.26 154,664.63 154,664.63

S1355 EDE RAMADHIN S 469,272.25 93,854.45 375,417.80 37,541.78 337,876.02 168,938.01 168,938.01

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S1366 MUHAMMAD NUGROHO - O037 911,962.93 182,392.59 729,570.34 72,957.03 656,613.31 328,306.65 328,306.65

S1367 AKHMAD ARIEF HIDAYAT - O068 10,311,518.82 2,062,303.76 8,249,215.06 824,921.51 7,424,293.55 3,712,146.78 3,712,146.78

S1368 DWIJO NOFIANTO - O118 4,233,623.12 846,724.62 3,386,898.50 338,689.85 3,048,208.65 1,524,104.32 1,524,104.32

S1369 Waluyo Widodo - O141 1,907,332.94 381,466.59 1,525,866.35 152,586.64 1,373,279.72 686,639.86 686,639.86

S1370 SUWITO - O006 870,721.88 174,144.38 696,577.50 69,657.75 626,919.75 313,459.88 313,459.88

S1371 JAELANI - O004 1,173,155.26 234,631.05 938,524.20 93,852.42 844,671.78 422,335.89 422,335.89

S1372 NANANG SUGIANTO - O024 5,686,504.71 1,137,300.94 4,549,203.77 454,920.38 4,094,283.39 2,047,141.69 2,047,141.69

S1373 SODIKIN - O030 2,568,232.39 513,646.48 2,054,585.91 205,458.59 1,849,127.32 924,563.66 924,563.66

S1375 MUHAMMAD JUARI 77,515.74 15,503.15 62,012.59 6,201.26 55,811.33 27,905.67 27,905.67

S1381. MOTI AKIP SULLEHU 618,734.71 123,746.94 494,987.76 49,498.78 445,488.99 222,744.49 222,744.49

S1382. DWI YONO SUSILO 31,593.43 6,318.69 25,274.75 2,527.47 22,747.27 11,373.64 11,373.64

S1386. ROBIK 206,134.94 41,226.99 164,907.95 16,490.79 148,417.15 74,208.58 74,208.58

S1404 RISKY MAHARDIYANTO 938,882.50 187,776.50 751,106.00 75,110.60 675,995.40 337,997.70 337,997.70

S1405 FATCHUR ROZI 428,742.70 85,748.54 342,994.16 34,299.42 308,694.75 154,347.37 154,347.37

S1409.1 ADE FERRY KURNIA 9,043.36 1,808.67 7,234.69 723.47 6,511.22 3,255.61 3,255.61

S1410 Ahmad Fathoni 173,087.44 34,617.49 138,469.95 13,847.00 124,622.96 62,311.48 62,311.48

S1412 RUDI SETIAWAN 395,392.62 79,078.52 316,314.10 31,631.41 284,682.69 142,341.34 142,341.34

S1414 HERLINA MAHARANI 143,144.36 28,628.87 114,515.49 11,451.55 103,063.94 51,531.97 51,531.97

S1419 ARIESKAWATI 203,742.79 40,748.56 162,994.23 16,299.42 146,694.81 73,347.41 73,347.41

S1431 AGUS WAHYUDI 197,608.13 39,521.63 158,086.50 15,808.65 142,277.85 71,138.93 71,138.93

S1471 DAEN AKI WIRANATA 620,864.99 124,173.00 496,691.99 49,669.20 447,022.79 223,511.40 223,511.40

S1477 FAUZI HIDAYAT 244,124.86 48,824.97 195,299.89 19,529.99 175,769.90 87,884.95 87,884.95

S1485 KIKI WAHYU AGUNG 9,043.36 1,808.67 7,234.69 723.47 6,511.22 3,255.61 3,255.61

S1489 YUSUF NURYANTO 293,183.28 58,636.66 234,546.62 23,454.66 211,091.96 105,545.98 105,545.98

S1508 ISMAIL 9,043.36 1,808.67 7,234.69 723.47 6,511.22 3,255.61 3,255.61

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S1511 SUGIYONO 103,820.30 20,764.06 83,056.24 8,305.62 74,750.61 37,375.31 37,375.31

S1521 MOCH. TAMUJI 213,407.94 42,681.59 170,726.35 17,072.63 153,653.71 76,826.86 76,826.86

S1524 MOHAMMAD KHOIRIL 704,759.53 140,951.91 563,807.63 56,380.76 507,426.86 253,713.43 253,713.43

S1570 TOPAN SLAMET 291,204.26 58,240.85 232,963.41 23,296.34 209,667.07 104,833.53 104,833.53

S1598 MOCHAMAD TOHARI 69,251.95 13,850.39 55,401.56 5,540.16 49,861.40 24,930.70 24,930.70

S1613 RIO SANDI 2,883,439.14 576,687.83 2,306,751.31 230,675.13 2,076,076.18 1,038,038.09 1,038,038.09

S1616 RUYUNG MOVIA SARI 82,101.90 16,420.38 65,681.52 6,568.15 59,113.37 29,556.68 29,556.68

S1669 DIKY LUQMANA 1,512,226.58 302,445.32 1,209,781.27 120,978.13 1,088,803.14 544,401.57 544,401.57

S1718 MUH. MASRUCHIN 161,278.96 32,255.79 129,023.17 12,902.32 116,120.85 58,060.42 58,060.42

S1734 ABDUL MAJID 104,367.14 20,873.43 83,493.71 8,349.37 75,144.34 37,572.17 37,572.17

S1740 NUR SAID 164,175.10 32,835.02 131,340.08 13,134.01 118,206.07 59,103.04 59,103.04

S1741 ZUBAIDI 123,142.11 24,628.42 98,513.69 9,851.37 88,662.32 44,331.16 44,331.16

S1748 MOH. HABIBI 5,912.97 1,182.59 4,730.38 473.04 4,257.34 2,128.67 2,128.67

S1750 PURWONO 49,487.62 9,897.52 39,590.10 3,959.01 35,631.09 17,815.54 17,815.54

S1756 SLAMET WAKHIDIN 1,399,475.84 279,895.17 1,119,580.67 111,958.07 1,007,622.61 503,811.30 503,811.30

S1757 KUNCORO 64,635.55 12,927.11 51,708.44 5,170.84 46,537.59 23,268.80 23,268.80

S1797 FERDIAN ANDES 29,644.12 5,928.82 23,715.29 2,371.53 21,343.76 10,671.88 10,671.88

S1834 DIMAS NINDY PRATAMA 442,817.31 88,563.46 354,253.85 35,425.39 318,828.47 159,414.23 159,414.23

S1835 DIDIK PRASTIYO 510,495.86 102,099.17 408,396.69 40,839.67 367,557.02 183,778.51 183,778.51

S1840 NUR KHUSMAN 124,278.61 24,855.72 99,422.89 9,942.29 89,480.60 44,740.30 44,740.30

S1904. BAGUS PRIHARTO WIBOWO 3,826.04 765.21 3,060.83 306.08 2,754.75 1,377.37 1,377.37

S1905 RAHMAD CAHYADI 9,043.36 1,808.67 7,234.69 723.47 6,511.22 3,255.61 3,255.61

S1908 EKO PRIYANTO HARTONO 40,370.81 8,074.16 32,296.65 3,229.66 29,066.98 14,533.49 14,533.49

S1936 SLAMET DARYADI 146,049.28 29,209.86 116,839.43 11,683.94 105,155.48 52,577.74 52,577.74

S1937 NOTO BUSONO 581,425.20 116,285.04 465,140.16 46,514.02 418,626.14 209,313.07 209,313.07

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

S1939 MUHAMMAD ABDUL ROZAK 574,768.11 114,953.62 459,814.49 45,981.45 413,833.04 206,916.52 206,916.52

S1945 MUSTAQIM 5,565.15 1,113.03 4,452.12 445.21 4,006.91 2,003.45 2,003.45

S2062 AGUS PRASETYO 117,551.09 23,510.22 94,040.87 9,404.09 84,636.78 42,318.39 42,318.39

S2085 ZAENI ABAS 285,445.82 57,089.16 228,356.66 22,835.67 205,520.99 102,760.50 102,760.50

S2086.1 AGUS ANSORI 153,987.44 30,797.49 123,189.95 12,319.00 110,870.96 55,435.48 55,435.48

S2100 ANTON AULIYA CHAFID 7,304.26 1,460.85 5,843.40 584.34 5,259.06 2,629.53 2,629.53

S2122 GINANJAR NUGROHO 9,043.36 1,808.67 7,234.69 723.47 6,511.22 3,255.61 3,255.61

S2142 ERIKA MEGA LESTARI 221,534.31 44,306.86 177,227.44 17,722.74 159,504.70 79,752.35 79,752.35

S2165 NARKO HADI KUSUMA 134,869.64 26,973.93 107,895.71 10,789.57 97,106.14 48,553.07 48,553.07

S2166 FERRY ANDRIANTO 33,043.06 6,608.61 26,434.45 2,643.44 23,791.00 11,895.50 11,895.50

S2190 MOHAMAD SAIFUL 3,826.04 765.21 3,060.83 306.08 2,754.75 1,377.37 1,377.37

S2222 ROMLI 1,936,467.17 387,293.43 1,549,173.73 154,917.37 1,394,256.36 697,128.18 697,128.18

S2252 RONI DANU ANANTA 1,488,305.36 297,661.07 1,190,644.29 119,064.43 1,071,579.86 535,789.93 535,789.93

S2270 NANTO 2,120,683.52 424,136.70 1,696,546.82 169,654.68 1,526,892.14 763,446.07 763,446.07

S2272 SUWARTO 84,449.88 16,889.98 67,559.90 6,755.99 60,803.91 30,401.96 30,401.96

S2280 MOHAMMAD BASUKI 38,260.39 7,652.08 30,608.31 3,060.83 27,547.48 13,773.74 13,773.74

S2299 ANDRIS RAHMAWAN 63,723.89 12,744.78 50,979.11 5,097.91 45,881.20 22,940.60 22,940.60

S2301 MOH. AMIEQ MARZUKI 129,652.15 25,930.43 103,721.72 10,372.17 93,349.55 46,674.77 46,674.77

S2325 SUGENG PRASETYO 147,152.16 29,430.43 117,721.73 11,772.17 105,949.55 52,974.78 52,974.78

S2344 PETIT ARIANI 3,826.04 765.21 3,060.83 306.08 2,754.75 1,377.37 1,377.37

SB002 MUHAMMAD FIRMANSYAH - J0002 4,654,054.31 930,810.86 3,723,243.45 372,324.34 3,350,919.10 1,675,459.55 1,675,459.55

SB003 AMALIA NUFITA MAHARDIKA 363,019.26 72,603.85 290,415.41 29,041.54 261,373.86 130,686.93 130,686.93

SB004 RIA RAHAYU 329,618.96 65,923.79 263,695.17 26,369.52 237,325.65 118,662.83 118,662.83

SK0006 KUSUMA WAHYU 3,964,833.68 792,966.74 3,171,866.94 317,186.69 2,854,680.25 1,427,340.12 1,427,340.12

SK005 SYUHADAK NASRULLAH 148,760.41 29,752.08 119,008.33 11,900.83 107,107.50 53,553.75 53,553.75

REKAP PERHITUNGAN SHU ANGGOTA

KOPKAR WARGA VARIA USAHA BETON

SHU DISIMPAN

20%

SHU DIBAGI

SEBELUM PAJAKPAJAK 10%

SHU DIBAGI

SETELAH PAJAK

UANG MUKA

(50%)SISA (50%)NIP NAMA TOTAL SHU

TAHUN 2019

SK002 BAYU WISNU AJI 757,609.89 151,521.98 606,087.91 60,608.79 545,479.12 272,739.56 272,739.56

SK008 MUHAMMAD FAUZAN 528,915.89 105,783.18 423,132.71 42,313.27 380,819.44 190,409.72 190,409.72

SK009 YULIANA SETYAWATI P. 168,695.05 33,739.01 134,956.04 13,495.60 121,460.44 60,730.22 60,730.22

SK010 TRI RATNO 319,469.85 63,893.97 255,575.88 25,557.59 230,018.29 115,009.14 115,009.14

1,608,150,068.28 321,630,013.66 1,286,520,054.62 128,652,005.46 1,157,868,049.16 578,934,024.58 578,934,024.58 TOTAL