NO.
NAMA AKUN
AKUN
NERACA SALDO
DEBET
1110
Kas
80,024,000
1120
Piutang Dagang
15,075,000
1130
1,950,000
1140
16,175,000
1210
Tanah
51,000,000
1220
Gedung
82,500,000
1225
1230
Kendaraan
1235
1240
Peralatan kantor
1245
2110
Hutang Dagang
2210
Hutang Bank
2220
0
31,000,000
0
39,125,000
3110
Modal
3120
3130
1500
Prive
16,250,000
4110
Penjualan
5500
Return Penjualan
4130
Pot Pembelian
4140
5100
HPP
5110
Pembelian
5120
Return Pembelian
5130
Pot Penjualan
20,700,000
5140
Gaji
23,750,000
5150
6,250,000
5160
Biaya Pemasaran
3,000,000
5170
1,800,000
5180
1,250,000
5190
1,250,000
5200
Penyusutan Kendaraan
1,500,000
5210
Penyusutan Gedung
2,000,000
5220
Biaya Lain-lain
0
6,000,000
186,400,000
JUMLAH
586,999,000
NERACA SALDO
PENYESUAIAN
KREDIT
DEBET
KREDIT
28,125,000
16,175,000
41,250,000
8,250,000
7,000,000
19,650,000
7,825,000
28,200,000
45,500,000
16,000,000
75,000,000
341,500,000
11,349,000
11,349,000
208,917,000
31,041,000
186,400,000
1,550,000
1,550,000
250,000
586,999,000
249,941,000
249,941,000
NERACA LAJUR
NO.
NAMA AKUN
AKUN
NERACA SALDO
DEBET
PENYESUAIAN
KREDIT
DEBET
1110
Kas
80,024,000
1120
Piutang Dagang
15,075,000
1130
1,950,000
1140
16,175,000
28,125,000
1210
Tanah
51,000,000
1220
Gedung
82,500,000
1225
41,250,000
1230
Kendaraan
31,000,000
1235
7,000,000
1240
Peralatan kantor
39,125,000
1245
19,650,000
2110
Hutang Dagang
28,200,000
2210
Hutang Bank
45,500,000
2220
16,000,000
3110
Modal
75,000,000
3120
3130
1500
Prive
16,250,000
341,500,000
4110
Penjualan
5500
Return Penjualan
6,000,000
4130
Pot Pembelian
11,349,000
11,349,000
4140
5100
HPP
208,917,000
5110
Pembelian
5120
Return Pembelian
5130
186,400,000
1,550,000
1,550,000
Pot Penjualan
20,700,000
5140
Gaji
23,750,000
5150
6,250,000
5160
Biaya Pemasaran
3,000,000
5170
1,800,000
5180
1,250,000
5190
1,250,000
5200
Penyusutan Kendaraan
1,500,000
5210
Penyusutan Gedung
2,000,000
5220
Biaya Lain-lain
JUMLAH
586,999,000
586,999,000
249,941,000
PENYESUAIAN
KREDIT
DEBET
LABA - RUGI
KREDIT
DEBET
KREDIT
80,024,000
15,075,000
1,950,000
16,175,000
28,125,000
51,000,000
82,500,000
8,250,000
49,500,000
31,000,000
7,000,000
39,125,000
7,825,000
27,475,000
28,200,000
45,500,000
16,000,000
75,000,000
16,250,000
341,500,000
341,500,000
6,000,000
6,000,000
31,041,000
177,876,000
177,876,000
186,400,000
20,700,000
20,700,000
23,750,000
23,750,000
6,250,000
6,250,000
3,000,000
3,000,000
1,800,000
1,800,000
250,000
1,000,000
1,000,000
1,250,000
1,250,000
1,500,000
1,500,000
2,000,000
2,000,000
249,941,000
590,175,000
590,175,000
245,126,000
341,500,000
96,374,000
341,500,000
341,500,000
NERACA
DEBET
KREDIT
80,024,000
15,075,000
1,950,000
28,125,000
51,000,000
82,500,000
49,500,000
31,000,000
7,000,000
39,125,000
27,475,000
28,200,000
45,500,000
16,000,000
75,000,000
16,250,000
345,049,000
248,675,000
96,374,000
345,049,000
345,049,000
6,000,000
Potongan Penjualan
20,700,000
Penjualan Bersih
Harga Pokok Penjualan
Persediaan Barang Dagangan 1 Jan. 20X1
16,175,000
Tambah:
Pembelian
186,400,000
1,250,000
187,650,000
Kurangi:
Retur Pembelian
Potongan Pembelian
1,550,000
11,349,000
12,899,000
Pembelian Bersih
174,751,000
190,926,000
28,125,000
23,750,000
6,250,000
Biaya Pemasaran
3,000,000
1,800,000
1,250,000
Penyusutan Kendaraan
1,500,000
Penyusutan Gedung
2,000,000
Biaya Lain-lain
Jumlah Biaya-biaya Operasi
Laba Bersih
1
341,500,000
26,700,000
314,800,000
162,801,000
151,999,000
39,550,000
112,449,000
75,000,000
112,449,000 +
0
Prive
16,250,000 _
128,699,000
53,699,000
PT.
1
Uraian
Jumlah
AKTIVA
AKTIVA LANCAR
Kas
Piutang Dagang
Bahan Habis Pakai
Persediaan
Jumlah Aktiva Lancar
AKTIVA TETAP
Tanah
Gedung
Kendaraan
Peralatan Kantor
Jumlah Aktiva Tetap
Jumlah Aktiva
Uraian
Jumlah
Hutang Dagang
15,075,000
1,950,000
28,125,000
KEWAJIBAN JK PANJANG
125,174,000
Hutang Bank
Hutang Jk Panjang Lain
Jumlah Kewajiban Jk Panjang
51,000,000
33,000,000
24,000,000
11,650,000
119,650,000
244,824,000
EKUITAS
Modal
Jumlah Ekuitas
Jumlah Kewajiban dan Ekuitas
Jumlah
28,200,000
28,200,000
45,500,000
16,000,000
61,500,000
128,699,000
218,399,000