Anda di halaman 1dari 14

SALES JOURNAL (JURNAL PENJUALAN)

DATE

3-11-90
3-11-90
8-11-90
10-11-90
13-11-90
16-11-90
23-11-90
25-11-90
27-11-90
30-11-90

INVOICE

Fa. 602
Fa. 603
Fa. 604
Fa. 605
Fa. 606
Fa. 607
Fa. 610
Fa. 611
Fa. 612
Fa. 614

ACCOUNT
DEBITUR

NO
REK

SALES Cr

TN. KIPLIK
TK. SERAWAK
TK. DENAI
TK. DOYOK
TK. NARO
TN. KIPLIK
TK. DAMAI
TN. KIPLIK
TN. SERAWAK
TN. NARO

112.1
112.2
112.3
112.5
112.7
112.1
112.4
112.1
112.2
112.7

1.700
4.800
4.500
4.000
4.300
5.200
4.400
2.500
3.400
2.200

J U M LAH

A/R Dr

37.000

PURCHASE RET & ALL (RETUR PEMBELIAN)


DATE

06-11-90

DEBIT
MEMO
NO
-

ACCOUNT
DEBITUR

PT. DELI

NO
REK

211.1

A/P

Dr

PURCH. RET.& ALL


Cr
200

SALES RET & ALL (RETUR PENJUALAN)


DATE

DEBIT
MEMO
NO

ACCOUNT
DEBITUR

NO
REK

SALES RET.&ALL
Dr
A/R

06-11-90

TN. KIPLIK

112.1

200

15-11-90

TK. DOYOK

112.5

200

J U M LAH

400

Cr

PURCHASE JOURNAL (JURNAL PEMBELIAN)


DATE

01-11-90
02-11-90
11-11-90
19-11-90
22-11-90
24-11-90
24-11-90
29-11-90

ACCOUNT
CREDETED

TK. DEMAK
PT. DELI
CV. DAHLIA
TK. MELATI
TK. DEMAK
CV. DAHLIA
TK. DEMAK
PT. DELI

NO
REK

A/P

PURCHASES

STORE SUPP

OFF SUPP

Cr

Dr

Dr

Dr

ACCOUNT

NO REK

AMOUNT

211.2
211.1
211.3
211.5
211.2
211.3
211.2
211.1

2.700
2.200
3.000
4.450
350
4.000
900
5.000

2.200
3.000
4.450
4.000
5.000

1.700
135
-

1.000
215
-

Machinery
-

125
-

900
-

22.600

18.650

1.835

1.215

J U M LAH

SUNDRY ACCOUNT

Dr

900

CASH RECEIPT JOURNAL (JURNAL PENERIMAAN KAS)


DATE

05-11-90
10-11-90
12-11-90
12-11-90
13-11-90
13-11-90
13-11-90
18-11-90
19-11-90
19-11-90
20-11-90
20-11-90
26-11-90
27-11-90
29-11-90
30-11-90

ACCOUNT CREDETED

TK. DENAI
TK. DAMAI
TK. DAMAI
TN. KIPLIK
TN. ADIE
TK. SERAWAK
TN. KIPLIK
PURC. RET.&. ALL
TN. KIPLIK
TK. BOT
TN. ADIE
TN. NARO
TK. DOYOK
TN. NARO
TK. BOT
TK. KENANGA
J U M LAH

NO
REK

SUNDRY ACC

SALES

A/R

SALES DISC.

CASH

Cr

Cr

Cr

Dr

Dr

112.3
112.4
112.4
112.1
112.6
112.2
112.1
5.4
112.1
112.6
112.7
112.3
112.7
-

150
-

1.180
3.500
1.000
3.000

4.000
700
300
800
700
3.000
700
2.000
3.000
2.000
1.300
-

80
14
16
60
14
40
60
-

3.920
686
300
784
700
2.940
686
150
1.960
1.180
3.500
2.940
2.000
1.300
1.000
3.000

150

8.680

18.500

284

27.046

CASH PAYMENT JOURNAL (JURNAL PENGELUARAN KAS)


DATE

02-11-90
06-11-90
08-11-90
09-11-90
11-11-90
12-11-90
16-11-90
16-11-90
18-11-90
20-11-90
22-11-90
23-11-90
23-11-90
25-11-90
26-11-90
27-11-90
29-11-90
29-11-90
30-11-90
30-11-90
30-11-90

CHEQ
NO

KBK. 401
KBK. 402
KBK. 403
KBK. 404
KBK. 405
KBK. 406
KBK. 407
KBK. 408
KBK. 409
KBK. 410
KBK. 411
KBK. 412
KBK. 413
KBK. 414
KBK. 415
KBK. 416
KBK. 417
KBK. 418
KBK. 419
KBK. 420

ACCOUNT
DEBITUR

PREPAID RENT
PT. DELI
MISCEL. SEL.EXP
ADVERT. EXP
CV.MELATI
PT.MINA
PT.DELI
PURCHASES
POWER.TEL.EXP
MISCEL.GEN.EXP
CV.DAHLIA
TRANSP. IN
DRAWING.DADG
DRAWING.DIDG
CV.DAHLIA
TK. DEMAK
TRANSP. IN
DRAWING.DUDG
OFF.SAL.EXP
SALES SAL EXP
PURCHASES
J U M LAH

NO
REK

118
211.1
551.3
551.1
211.5
211.4
211.1
5.2
552.3
552.10
211.3
552.2
3.6
3.5
211.3
211.2
552.2
3.4
552.1
551.2
5.2

SUNDRY
ACC

A/P

PURCH DISC

CASH

Dr

Dr

Cr

Cr

1.800
150
135
950
256
100
450
700
300
200
500
300
700
4.000

2.000
1.000
1.000
2.000
670
1.000
1.950
-

40
20
-

1.800
1.960
150
135
1.000
980
2.000
950
256
100
670
450
700
300
1.000
1.950
200
500

10.541

9.620

60

20.101

1.000
4.000

ADJUSTMENT
1.

2.

3.

Kas
Sales

3.130.000

A/R

3.000.000

Kas

5.700.000

Kas

A/P

4.

Dep. Exp of Equipment


Dep. Exp of Delivery Equipment
Accum Dep. Of Equipment
Accum Dep. Of Del Equipment

Insurance Exp
Prepaid Insurance

6.

Office Supplies Exp


Store Supplies Exp
Office Supplies
Store Spplies

7.

Income Summary
Inventory of Merch
Inventory of Merch
Income Summary

8.

Bad Debt
Allowances for Bad Debt

9.

Tax
Tax Payable

62.500
125.000
-

62.500
125.000

965.000
1.535.000
-

965.000
1.535.000

26.900.000
12.740.000
-

26.900.000
12.740.000

650.000

185.000

496.250

WORKSHEET (NERACA LAJUR)


NO

ACCOUNT TITLE

TRIAL BALANCE
DEBET

ADJUSTMENT

KREDIT

DEBET

INCOME STATEMENT

KREDIT

DEBET

BALANCE SHEET

KREDIT

DEBET

KREDIT

1.

CASH / BANK

16.445

2.

ACCOUNT RECEIVABLE A/R

24.100

3.

INVENTORY OF MERCHANDISE

26.900

4.

STORE SUPPLIES

3.035

5.

OFFICE SUPPLIES

1.965

6.

PREPAID INSURANCE

1.200

7.

PREPAID RENT

1.800

8.

EQUIPMENT

5.000

9.

ACC.DEP OF EQUIPMENT

750

10.

DELIVERY EQUIPMENT

10.000

11.

ACC.DEP OF DEL EQUIPMENT

1.500

12.

MACHINERY

900

13.

ACCOUNT PAYABLE A/P

22.930

14.

CAPITAL DUDUNG

10.000

15.

CAPITAL DIDING

20.000

16.

CAPITAL DADANG

20.000

17.

DRAWING DUDUNG

1.250

18.

DRAWING DIDING

1.000

19.

DRAWING DADANG

1.100

20.

SALES

45.680

21.

SALES DISCOUNT

284

22.

SALES RETURN & ALLOWANCES

400

23

PURCHASE

23.600

Lanjutan WORKSHEET (NERACA LAJUR)


NO

ACCOUNT TITLE

TRIAL BALANCE

ADJUSTMENT

INCOME STATEMENT

BALANCE SHEET

24

PURCHASE DISCOUNT

60

25

PURCHASE RETURN & ALLOWANCE

350

26

ADVERTISING EXPENSE

135

27

SALES SALARIES EXPENCE

700

28

MISCELLANEOUS & SELLING EXP

150

--

29

OFFICE SALARIES EXP

300

30

TRANSPORTATION IN

650

31

POWER & TEL. EXP

256

32

MISCELLANEOUS GENERAL.EXP

100

121.270

121.270

Jumlah

WORKSHEET (NERACA LAJUR)


NO

ACCOUNT TITLE

TRIAL BALANCE
DEBET

ADJUSTMENT

KREDIT

DEBET

INCOME STATEMENT

KREDIT

DEBET

BALANCE SHEET

KREDIT

DEBET

KREDIT

1.

CASH / BANK

16.445

6.130

5.700

2.

ACCOUNT RECEIVABLE A/R

24.100

3.000

3.

INVENTORY OF MERCHANDISE

26.900

12.740

26.900

4.

STORE SUPPLIES

3.035

1.535

5.

OFFICE SUPPLIES

1.965

965

6.

PREPAID INSURANCE

1.200

650

7.

PREPAID RENT

1.800

8.

EQUIPMENT

5.000

9.

ACC.DEP OF EQUIPMENT

750

62,5

10.

DELIVERY EQUIPMENT

10.000

11.

ACC.DEP OF DEL EQUIPMENT

1.500

125

12.

MACHINERY

900

13.

ACCOUNT PAYABLE A/P

22.930

5.700

14.

CAPITAL DUDUNG

10.000

15.

CAPITAL DIDING

20.000

16.

CAPITAL DADANG

20.000

17.

DRAWING DUDUNG

1.250

18.

DRAWING DIDING

1.000

19.

DRAWING DADANG

1.100

20.

SALES

45.680

3.130

21.

SALES DISCOUNT

284

22.

SALES RETURN & ALLOWANCES

400

23

PURCHASE

23.600

Lanjutan WORKSHEET (NERACA LAJUR)


NO

ACCOUNT TITLE

TRIAL BALANCE

ADJUSTMENT

INCOME STATEMENT

BALANCE SHEET

24

PURCHASE DISCOUNT

60

25

PURCHASE RETURN & ALLOWANCE

350

26

ADVERTISING EXPENSE

135

27

SALES SALARIES EXPENCE

700

28

MISCELLANEOUS & SELLING EXP

150

29

OFFICE SALARIES EXP

300

30

TRANSPORTATION IN

650

31

POWER & TEL. EXP

256

32

MISCELLANEOUS GENERAL.EXP

100

121.270

121.270

Jumlah
33

DEP EXP OF EQUIPMENT

62,5

34

DEP. EX OF DEEL EQUIPMENT

125

35

INSURANCE EXPENSE

650

36

OFFICE SUPPLIES EXP

965

37

STORE SUPPLIES EXP

1.535

38

INCOME SUMMARY

26.900

12.740

39

BAD DEBT

185

40

ALLOWANCE FOR BAD DEBT

185

54.992.5

54.992.5

41

Net Profit

WORKSHEET (NERACA LAJUR)


NO

ACCOUNT TITLE

TRIAL BALANCE
DEBET

ADJUSTMENT

KREDIT

DEBET

INCOME STATEMENT

KREDIT

DEBET

BALANCE SHEET

KREDIT

DEBET

KREDIT

1.

CASH / BANK

16.445

6.130

5.700

2.

ACCOUNT RECEIVABLE A/R

24.100

3.000

3.

INVENTORY OF MERCHANDISE

26.900

12.740

26.900

4.

STORE SUPPLIES

3.035

1.535

5.

OFFICE SUPPLIES

1.965

965

6.

PREPAID INSURANCE

1.200

650

7.

PREPAID RENT

1.800

8.

EQUIPMENT

5.000

9.

ACC.DEP OF EQUIPMENT

750

62,5

10.

DELIVERY EQUIPMENT

10.000

11.

ACC.DEP OF DEL EQUIPMENT

1.500

125

12.

MACHINERY

900

13.

ACCOUNT PAYABLE A/P

22.930

5.700

14.

CAPITAL DUDUNG

10.000

15.

CAPITAL DIDING

20.000

16.

CAPITAL DADANG

20.000

17.

DRAWING DUDUNG

1.250

18.

DRAWING DIDING

1.000

19.

DRAWING DADANG

1.100

20.

SALES

45.680

3.130

48.810

21.

SALES DISCOUNT

284

284

22.

SALES RETURN & ALLOWANCES

400

400

23

PURCHASE

23.600

23.600

Lanjutan WORKSHEET (NERACA LAJUR)


NO

ACCOUNT TITLE

TRIAL BALANCE

ADJUSTMENT

INCOME STATEMENT

BALANCE SHEET

24

PURCHASE DISCOUNT

60

60

25

PURCHASE RETURN & ALLOWANCE

350

350

26

ADVERTISING EXPENSE

135

135

27

SALES SALARIES EXPENCE

700

100

28

MISCELLANEOUS & SELLING EXP

150

150

29

OFFICE SALARIES EXP

300

300

30

TRANSPORTATION IN

650

650

31

POWER & TEL. EXP

256

256

32

MISCELLANEOUS GENERAL.EXP

100

100

121.270

121.270

Jumlah
33

DEP EXP OF EQUIPMENT

62,5

62,5

34

DEP. EX OF DEEL EQUIPMENT

125

125

35

INSURANCE EXPENSE

650

650

36

OFFICE SUPPLIES EXP

965

965

37

STORE SUPPLIES EXP

1.535

1.535

38

INCOME SUMMARY

26.900

12.740

26.900

12.740

39

BAD DEBT

185

185

40

ALLOWANCE FOR BAD DEBT

185

54.992.5

54.992.5

56.997.5

61.960

4.962.5

61.960

61.960

41

Net Profit

WORKSHEET (NERACA LAJUR)


NO

ACCOUNT TITLE

TRIAL BALANCE
DEBET

ADJUSTMENT

KREDIT

DEBET

INCOME STATEMENT

KREDIT

DEBET

BALANCE SHEET

KREDIT

DEBET

KREDIT

1.

CASH / BANK

16.445

6.130

5.700

16.875

2.

ACCOUNT RECEIVABLE A/R

24.100

3.000

21.100

3.

INVENTORY OF MERCHANDISE

26.900

12.740

26.900

12.740

4.

STORE SUPPLIES

3.035

1.535

1.500

5.

OFFICE SUPPLIES

1.965

965

1.000

6.

PREPAID INSURANCE

1.200

650

550

7.

PREPAID RENT

1.800

1.800

8.

EQUIPMENT

5.000

5.000

9.

ACC.DEP OF EQUIPMENT

750

62,5

812.5

10.

DELIVERY EQUIPMENT

10.000

10.000

11.

ACC.DEP OF DEL EQUIPMENT

1.500

125

1.625

12.

MACHINERY

900

900

13.

ACCOUNT PAYABLE A/P

22.930

5.700

17.230

14.

CAPITAL DUDUNG

10.000

10.000

15.

CAPITAL DIDING

20.000

20.000

16.

CAPITAL DADANG

20.000

20.000

17.

DRAWING DUDUNG

1.250

1.250

18.

DRAWING DIDING

1.000

1.000

19.

DRAWING DADANG

1.100

1.100

20.

SALES

45.680

3.130

48.810

21.

SALES DISCOUNT

284

284

22.

SALES RETURN & ALLOWANCES

400

400

23

PURCHASE

23.600

23.600

Lanjutan WORKSHEET (NERACA LAJUR)


NO

ACCOUNT TITLE

TRIAL BALANCE

ADJUSTMENT

INCOME STATEMENT

BALANCE SHEET

24

PURCHASE DISCOUNT

60

60

25

PURCHASE RETURN & ALLOWANCE

350

350

26

ADVERTISING EXPENSE

135

135

27

SALES SALARIES EXPENCE

700

100

28

MISCELLANEOUS & SELLING EXP

150

150

29

OFFICE SALARIES EXP

300

300

30

TRANSPORTATION IN

650

650

31

POWER & TEL. EXP

256

256

32

MISCELLANEOUS GENERAL.EXP

100

100

121.270

121.270

Jumlah
33

DEP EXP OF EQUIPMENT

62,5

62,5

34

DEP. EX OF DEEL EQUIPMENT

125

125

35

INSURANCE EXPENSE

650

650

36

OFFICE SUPPLIES EXP

965

965

37

STORE SUPPLIES EXP

1.535

1.535

38

INCOME SUMMARY

26.900

12.740

26.900

12.740

39

BAD DEBT

185

185

40

ALLOWANCE FOR BAD DEBT

185

185

54.992.5

54.992.5

56.997.5

61.960

4.962.5

4.962.5

61.960

61.960

74.815

74.815

41

Net Profit

ADJUSTMENT
1.

2.

3.

Kas
Sales

3.130.000

A/R

3.000.000

Kas

5.700.000

Kas

A/P

4.

Dep. Exp of Equipment


Dep. Exp of Delivery Equipment
Accum Dep. Of Equipment
Accum Dep. Of Del Equipment

Insurance Exp
Prepaid Insurance

6.

Office Supplies Exp


Store Supplies Exp
Office Supplies
Store Spplies

7.

Income Summary
Inventory of Merch
Inventory of Merch
Income Summary

8.

Bad Debt
Allowances for Bad Debt

62.500
125.000
-

62.500
125.000

965.000
1.535.000
-

965.000
1.535.000

26.900.000
12.740.000
-

26.900.000
12.740.000

650.000

185.000

Anda mungkin juga menyukai