INDEKS
A-1
A-7
KETERANGAN
Kas Bank Ganesha
Utang Dagang
Beban Supplies
Kas Kecil
A-7
Beban Lain-lain
Kas Kecil
B-1
B-5
Retur Penjualan
Piutang Dagang
B-7
Penjualan
Piutang Dagang
B-7
C-1
D-7
E-2
E-7
E-8
E-9
Piutang Lain-lain
Pendapatan Investasi
Beban Reparasi
Kas
F-5
Bangunan
Beban Reparasi
F-5
G-4
H-2
A-5
Penjualan
Bank ganesha
A-5
Bank Ganesha
Bank Dago
JUMLAH
JURNAL PENYESUAIAN
DEBIT
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
KREDIT
7,760,000
Rp
7,760,000
Rp
188,000
Rp
150,000
Rp
1,500,000
Rp
3,496,000
Rp
2,160,000
Rp
28,020,000
Rp
7,872,000
Rp
30,600,000
188,000
150,000
1,500,000
3,496,000
2,160,000
28,020,000
7,872,000
30,600,000
1,034,600
7,500,000
Rp
8,534,600
Rp
7,840,000
Rp
228,000,000
7,840,000
213,750,000
14,250,000
1,600,000
Rp
Rp
19,280,000
1,600,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
19,280,000
19,280,000
Rp
19,280,000
Rp
643,000
Rp
66,336,000
Rp
19,200,000
643,000
66,336,000
19,200,000
80,120,000
8,250,000
Rp
Rp
76,352,000
12,018,000
6,000,000
6,000,000
###
Rp
552,829,600
Rp
6,000,000
552,829,600
AKTIVA
Aktiva Lancar
Kas
Piutang Dagang
Cadangan Kerugian Piutang
Piutang Lain-lain
Persediaan Barang
Asuransi Dibayar Dimuka
Sewa Dibayar Dimuka
Persediaan Supplies Kantor
Persediaan Peralatan Kecil
Iklan Dibayar Dimuka
Surat-surat Berharga
Cadangan Penurunan Nilai
Investasi
Jumlah Aktiva Lancar
Aktiva Tetap
Akumulasi Depresiasi
Jumlah Aktiva Tetap
Total Aktiva
Rp
Rp
911,396,000
390,234,000
(7,510,000)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
382,724,000
9,100,000
1,740,754,000
74,182,000
18,476,000
14,800,000
17,800,000
30,600,000
125,322,000
(7,840,000)
354,438,600
3,671,752,600
Rp
2,410,169,000
Rp
6,081,921,600
3,176,912,000
(766,743,000)
A PESONA
CA
ber 2005
KEWAJIBAN DAN MODAL
Kewajiban Lancar
Utang Dagang
Utang PPh Karyawan
Utang Gaji dan Upah
Utang Pajak Bumi dan Bangunan
Utang Bunga
Utang Deviden
Utang PPh Perusahaan
Utang Wesel Jangka Pendek
Jumlah Kewajiban Lancar
Kewajiban Jangka Panjang
Utang Wesel Jangka Panjang
Jumlah Kewajiban Jangka Panjang
Jumlah Kewajiban
Modal
Modal Saham
Agio Saham
Laba ditahan
Deviden
Laba Tahun Berjalan
Jumlah Modal
Total Kewajiban dan Modal
Selisih Saldo Awal Neraca
L
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
490,956,000
81,554,000
76,352,000
37,350,000
50,666,000
31,450,000
34,268,600
802,596,600
Rp
Rp
950,000,000
950,000,000
Rp
1,752,596,600
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,850,000,000
1,106,054,000
1,099,449,400
(31,450,000)
305,169,600
4,329,223,000
6,081,819,600
102,000
6,081,921,600
indeks
Penyesuaian
debet
kas-bank ganesha
kas- bank dago
kas kecil
678,680,000
10,530,000
846,262,000
81,992,000
840,000
1,000,000
7,760,000
Penyesuaian
kredit
19,280,000
6,000,000
188,000
150,000
834,742,000
75,992,000
662,000
911,396,000
ONA
gi
005
Rp
Rp
Rp
6,198,326,000
(65,716,000)
6,132,610,000
Rp
Rp
Rp
Rp
3,599,086,000
2,533,524,000
2,004,673,000
528,851,000
Rp
Rp
Rp
Rp
Rp
(61,292,000)
42,348,000
21,004,600
(30,540,000)
(28,479,400)
Rp
Rp
Rp
500,371,600
195,202,000
305,169,600
Beban-beban Operasi
Beban Gaji dan Upah
Beban PPh Karyawan
Beban Depresiasi
Beban Sewa
Beban Supplies Kantor
Peralatan Kecil
Beban Iklan
Beban Asuransi
Beban Reparasi dan Pemeliharaan
Beban Pajak Bumi dan Bangunan
Beban Listrik dan Telepon
Fee Konsultan
Beban Lain-lain
Kerugian Piutang
Beban Angkut Penjualan
Jumlah Beban Operasi
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,314,292,000
137,682,000
157,181,000
23,476,000
23,438,000
12,220,000
27,140,000
60,824,000
39,120,000
37,350,000
25,400,000
26,200,000
7,340,000
45,580,000
67,430,000
2,004,673,000
Modal Akhir
Agio Saham
Laba Ditahan
Laba Tahun Berjalan
Rp
Rp
Rp
Rp
1,850,000,000
1,106,054,000
1,099,449,400
305,169,600
( - ) Deviden
Rp
31,450,000
ember 2005
Rp
4,360,673,000
Rp
4,329,223,000
REKENING
INDEKS
AKTIVA
101
102
Kas-Bank Ganesha
Kas- Bank Dago
103
Kas Kecil
105
Piutang Dagang
106
107
109
Persediaan Barang
110
111
112
113
114
115
116
201
Investasi
Rp
Rp
678,680,000 Rp
10,530,000 Rp
846,262,000
81,992,000
Rp
840,000 Rp
1,000,000
Rp
248,042,000 Rp
425,410,000
Rp
(20,970,000) Rp
(37,030,000)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,554,304,000 Rp
1,647,346,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
74,182,000
18,476,000
14,800,000
17,800,000
353,322,000
-
Rp
- Rp
139,654,000
Rp
Rp
2,210,432,000 Rp
(633,322,000) Rp
Rp
Rp
62,876,876
10,000,000
12,250,000
9,500,000
852,280,000
-
4,995,442,876
Rp
446,322,000 Rp
3,157,632,000
(766,100,000)
5,974,746,000
397,660,000
Rp
61,532,000 Rp
69,536,000
Rp
62,013,000 Rp
Rp
26,926,000 Rp
37,350,000
Rp
21,250,000 Rp
50,666,000
Rp
31,450,000
31,450,000
Rp
40,444,000 Rp
34,268,600
Rp
250,000,000 Rp
### Rp
950,000,000
939,937,000 Rp
1,570,930,600
Rp
Rp
Rp
1,850,000,000
Rp
1,106,054,000 Rp
1,106,054,000
Rp
818,328,000 Rp
1,099,449,400
Rp
Rp
Rp
1,850,000,000
Rp
(31,450,000) Rp
(31,450,000)
Rp
312,571,400 Rp
379,660,000
Rp
4,055,503,400 Rp
4,403,713,400
Rp
4,995,440,400
Rp
Rp
Rp
5,974,644,000
102,000
5,974,746,000
CITRA PESONA
nce ---- Rekening Neraca
/31/2005
Kode WP -: TB-1
PENYESUAIAN
DEBIT
KREDIT
Rp
7,760,000 Rp
Rp
Rp
Rp
19,280,000
6,000,000
188,000
150,000
Rp
Rp
834,742,000
75,992,000
Rp
662,000
Rp
Rp
Rp
Rp
1,500,000
2,160,000
3,496,000
28,020,000
Rp
390,234,000
Rp
Rp
28,020,000
1,500,000
Rp
Rp
7,500,000
1,600,000
Rp
Rp
Rp
19,200,000
7,872,000
66,336,000
Rp
30,600,000
Rp
Rp
Rp
Rp
1,034,600
213,750,000
Rp
19,280,000
Rp
(7,510,000)
Rp
9,100,000
Rp
1,740,754,000
Rp
Rp
Rp
Rp
Rp
228,000,000 Rp
7,840,000 Rp
Rp
Rp
Rp
Rp
643,000 Rp
19,200,000
74,182,000
18,476,000
14,800,000
17,800,000
30,600,000
125,322,000
(7,840,000)
354,438,600
3,176,912,000
(766,743,000)
Rp
6,081,921,600
Rp
490,956,000
Rp
74,490,400
Rp
7,760,000
Rp
66,336,000
Rp
12,018,000
Rp
81,554,000
Rp
76,352,000
Rp
76,352,000
Rp
37,350,000
Rp
50,666,000
Rp
31,450,000
Rp
34,268,600
Rp
Rp
950,000,000
Rp
1,752,596,600
Rp
1,850,000,000
Rp
1,106,054,000
Rp
1,099,449,400
Rp
Rp
(31,450,000)
Rp
305,169,600
Rp
4,329,223,000
Rp
Rp
Rp
6,081,819,600
102,000
6,081,921,600
REKENING
PENDAPATAN
701 Penjualan
703 Retur dan Potongan Penjualan
Penjualan Bersih
BEBAN
801 Harga Pokok Penjualan
Laba Kotor Penjualan
Beban Beban Operasi :
820 Beban Gaji dan Upah
821 Beban PPh Karyawan
822 Beban Depresiasi
823 Beban Sewa
824 Beban Supplies Kantor
825 Peralatan Kecil
826 Beban Iklan
827 Beban Asuransi
828 Beban Reparasi dan Pemeliharaan
829 Beban Pajak Bumi dan Bangunan
830 Beban Listrik dan Telepon
831 Fee Konsultan
832 Beban Lain-Lain
833 Kerugian Piutang
834 Beban Angkut Penjualan
Jumlah Beban Operasi
Laba Bersih Operasi
PENDAPATAN DAN BEBAN LAIN-LAIN
901 Beban Bunga
910 Laba Rugi Penjualan Investasi
INDEKS
Rp
4,848,500,000 Rp
6,206,486,000
Rp
Rp
(53,060,000) Rp
4,795,440,000 Rp
(62,220,000)
6,144,266,000
Rp
Rp
2,841,866,000 Rp
1,953,574,000 Rp
3,606,958,000
2,537,308,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
955,630,000
105,424,000
128,844,000
7,500,000
17,230,000
5,976,000
22,626,000
51,474,000
35,738,000
26,926,000
21,340,000
23,750,000
914,000
19,850,000
56,300,000
1,479,522,000
474,052,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,234,172,000
129,432,000
156,538,000
23,476,000
23,250,000
12,220,000
57,740,000
60,824,000
39,120,000
37,350,000
25,400,000
26,200,000
7,190,000
45,580,000
67,430,000
1,945,922,000
591,386,000
Rp
Rp
(55,000,000) Rp
- Rp
(61,292,000)
64,438,000
Rp
16,688,000 Rp
10,870,000
Rp
Rp
Rp
37,276,000 Rp
- Rp
(1,036,000) Rp
(30,540,000)
(16,524,000)
Rp
Rp
Rp
473,016,000 Rp
160,444,000 Rp
312,517,400
Rp
574,862,000
195,202,000
379,660,000
Penyesuaian
Debit
Rp
Rp
Rp
Kredit
2,160,000
6,000,000
3,496,000
Rp
7,872,000
Rp
30,600,000
19,280,000 Rp
19,280,000
Rp
Rp
Rp
80,120,000
8,250,000
643,000
Rp
188,000
Rp
Rp
150,000
Rp
Rp
14,250,000
7,840,000
Rp
8,534,600
Rp
1,600,000
Rp
Rp
Rp
142,377,000 Rp
142,377,000 Rp
74,490,400
67,886,600
142,377,000
Kode WP -: TB-1
6,198,326,000
Rp
Rp
(65,716,000)
6,132,610,000
Rp
Rp
3,599,086,000
2,533,524,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,314,292,000
137,682,000
157,181,000
23,476,000
23,438,000
12,220,000
27,140,000
60,824,000
39,120,000
37,350,000
25,400,000
26,200,000
7,340,000
45,580,000
67,430,000
2,004,673,000
528,851,000
Rp
Rp
(61,292,000)
42,348,000
Rp
21,004,600
Rp
Rp
Rp
(30,540,000)
(28,479,400)
Rp
Rp
500,371,600
195,202,000
Rp
305,169,600