NERACA
PER 31 DESEMBER 2014 DAN 2015
Pos-Pos Neraca
31 Desember
2014
2015
Rp
Rp
Aktiva lancar
Kas
Piutang Dagang (neto)
Persediaan Barang Dagangan
Jumlah Aktiva Lancar
230,000.00
270,000.00
280,000.00
780,000.00
435,000.00
350,000.00
255,000.00
1,040,000.00
325,400.00
300,000.00
225,000.00
2,075,000.00
1,705,000.00
(1,220,000.00)
2,785,000.00
225,000.00
2,100,300.00
1,800,000.00
(1,312,000.00)
2,813,300.00
78,000.00
65,000.00
3,968,400.00
4,218,300.00
284,000.00
150,000.00
117,400.00
551,400.00
284,000.00
195,300.00
145,000.00
25,000.00
649,300.00
1,200,000.00
37,000.00
1,237,000.00
86,000.00
1,200,000.00
33,000.00
1,319,000.00
Jumlah Hutang
1,788,400.00
1,968,300.00
Modal
Modal Saham, nominal @ Rp 100,00
Agio Saham
Laba Ditahan
Jumlah Modal
1,340,000.00
250,000.00
590,000.00
2,180,000.00
1,340,000.00
250,000.00
660,000.00
2,250,000.00
3,968,400.00
4,218,300.00
Aktiva Tetap
Tanah
Gedung
Mebel dan Peralatan Kantor
Akumulasi Depresiasi
Jumlah Aktiva Tetap
Aktiva Tidak Berwujud
Jumlah Aktiva
Hutang Lancar
Hutang Dagang
Hutang Gaji
Hutang Pajak
Hutang Dividen
Jumlah Hutang Lancar
PT POLINESIA
Laporan Rugi Laba
Untuk Tahun Yang Berakhir 31 Desember 2014 dan 2015
Pos Laba/Rugi
2014
Rp
31 Desember
2015
Rp
Penjualan
Retur dan potongan penjualan
Penjualan Bersih
3,605,000.00
67,000.00
3,538,000.00
8,300,000.00
230,000.00
8,070,000.00
600,000.00
1,517,000.00
2,117,000.00
500,000.00
1,617,000.00
700,000.00
4,264,000.00
4,964,000.00
640,000.00
4,324,000.00
Laba Kotor
1,921,000.00
3,746,000.00
Biaya Usaha
Biaya Penjualan
Biaya Administrasi & Umum
Jumlah Biaya Usaha
631,500.00
387,000.00
1,018,500.00
1,483,000.00
1,100,000.00
2,583,000.00
902,500.00
1,163,000.00
60,000.00
180,000.00
842,500.00
120,000.00
983,000.00
253,000.00
722,500.00
400,000.00
1,122,500.00
300,000.00
730,000.00
500,000.00
1,230,000.00
600,000.00
822,500.00
630,000.00
LEMBAR KERJA
MENYUSUN LAPORAN PERUBAHAN KAS
Pos-Pos Neraca
31 Desember
2014
2015
Rp
Rp
Naik atau
(Turun)
Aktiva lancar
Kas
Piutang Dagang (neto)
Persediaan Barang Dagangan
Jumlah Aktiva Lancar
230,000.00
270,000.00
280,000.00
780,000.00
325,400.00
300,000.00
(25,400.00)
225,000.00
2,075,000.00
1,705,000.00
(1,220,000.00)
2,785,000.00
225,000.00
2,100,300.00
1,800,000.00
(1,312,000.00)
2,813,300.00
0.00
25,300.00
95,000.00
(92,000.00)
28,300.00
78,000.00
65,000.00
(13,000.00)
Aktiva Tetap
Tanah
Gedung
Mebel dan Peralatan Kantor
Akumulasi Depresiasi
Jumlah Aktiva Tetap
Aktiva Tidak Berwujud
Jumlah Aktiva
Hutang Lancar
Hutang Dagang
Hutang Gaji
Hutang Pajak
Hutang Dividen
Jumlah Hutang Lancar
3,968,400.00
435,000.00 205,000.00
350,000.00 80,000.00
255,000.00 (25,000.00)
1,040,000.00 260,000.00
4,218,300.00 249,900.00
284,000.00
150,000.00
117,400.00
551,400.00
284,000.00
195,300.00
145,000.00
25,000.00
649,300.00
0.00
45,300.00
27,600.00
25,000.00
97,900.00
1,200,000.00
37,000.00
1,237,000.00
86,000.00
1,200,000.00
33,000.00
1,319,000.00
86,000.00
0.00
(4,000.00)
82,000.00
Jumlah Hutang
1,788,400.00
1,968,300.00 179,900.00
Modal
Modal Saham, nominal @ Rp 100,00
1,340,000.00
1,340,000.00
0.00
Agio Saham
Laba Ditahan
Jumlah Modal
250,000.00
590,000.00
2,180,000.00
250,000.00
660,000.00
2,250,000.00
0.00
70,000.00
70,000.00
3,968,400.00
4,218,300.00 249,900.00
LEMBAR KERJA
MENYUSUN LAPORAN PERUBAHAN KAS
Dikurangi dengan :
Kenaikan Piutang Dagang
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
Rp
Rp
339,300.00
409,300.00
Rp
###
329,300.00
Rp
Rp
124,300.00
205,000.00
92,000.00
25,000.00
45,300.00
27,600.00
25,000.00
25,400.00
13,000.00
86,000.00
80,000.00
25,300.00
95,000.00
4,000.00
3. Kesimpulan