U
M
Beban Gaji Pegawai 4,750,000 - U
Hutang PPh 21 - 71,250 M
Kas - 4,678,750
Kas 33,755,000 -
Pendapatan diterima di muka - 33,755,000
Beban Listrik, Air, Komunikasi 2,015,500 -
Hutang Usaha - 2,015,500
Data
Akun Sum - Debit Sum - Kredit
Akumulasi Penyusutan Gedung - 1,875,000
Bank Anamon 6,422,500 -
Beban Gaji Pegawai 4,750,000 -
Beban Iklan - -
Beban Listrik, Air, Komunikasi 2,015,500 -
Beban Penyusutan Gedung - -
Beban Perawatan Peralatan 250,000 -
Beban Perlengkapan - -
Gedung Kantor 180,000,000 -
Hutang Gaji - -
Hutang Pajak Badan - 275,500
Hutang PPh 21 - 71,250
Hutang Supplier-Angkasa Raya - 10,000,000
Hutang Supplier-Cahaya Utama - 7,500,000
Hutang Usaha - 2,015,500
Iklan dibayar di muka 12,000,000 -
Kas 45,255,000 7,428,750
Modal Amarta - 143,473,200
Modal Milia - 95,648,800
Pendapatan diterima di muka - 33,755,000
Pendapatan Jasa - 24,000,000
Peralatan 25,000,000 -
Perlengkapan 15,500,000 -
Piutang Jasa 35,500,000 650,000
Prive Amarta - -
Prive Milia - -
Beban Pajak Badan - -
Total Result 326,693,000 326,693,000
Akumulasi Penyusutan Gedung - 1,875,000
Bank Anamon 6,422,500 -
Beban Gaji Pegawai 4,750,000 -
Beban Iklan - -
Beban Listrik, Air, Komunikasi 2,015,500 -
Beban Penyusutan Gedung - -
Beban Perawatan Peralatan 250,000 -
Beban Perlengkapan - -
Gedung Kantor 180,000,000 -
Hutang Gaji - -
Hutang Pajak Badan - 275,500
Hutang PPh 21 - 71,250
Hutang Supplier-Angkasa Raya - 10,000,000
Hutang Supplier-Cahaya Utama - 7,500,000
Hutang Usaha - 2,015,500
Iklan dibayar di muka 12,000,000 -
Kas 45,255,000 7,428,750
Modal Amarta - 143,473,200
Modal Milia - 95,648,800
Pendapatan diterima di muka - 33,755,000
Pendapatan Jasa - 24,000,000
Peralatan 25,000,000 -
Perlengkapan 15,500,000 -
Piutang Jasa 35,500,000 650,000
Prive Amarta - -
Prive Milia - -
Beban Pajak Badan - -
Jasa Reparasi Komtech
Jurnal Transaksi
Januari 2014
NERACA SALDO
Akun Debit Kredit Debit
Kas 45,255,000 7,428,750 37,826,250
Bank Anamon 6,422,500 - 6,422,500
Piutang Jasa 35,500,000 650,000 34,850,000
Perlengkapan 15,500,000 - 15,500,000
Iklan dibayar di muka 12,000,000 - 12,000,000
Peralatan 25,000,000 - 25,000,000
Gedung Kantor 180,000,000 - 180,000,000
Akumulasi Penyusutan Gedung - 1,875,000 -
Pendapatan diterima di muka - 33,755,000 -
Hutang Usaha - 2,015,500 -
Hutang Supplier-Angkasa Raya - 10,000,000 -
Hutang Supplier-Cahaya Utama - 7,500,000 -
Hutang PPh 21 - 71,250 -
Hutang Pajak Badan - 275,500 -
Hutang Gaji - - -
Modal Amarta - 143,473,200 -
Prive Amarta - - -
Modal Milia - 95,648,800 -
Prive Milia - - -
Pendapatan Jasa - 24,000,000 -
Beban Iklan - - -
Beban Gaji Pegawai 4,750,000 - 4,750,000
Beban Listrik, Air, Komunikasi 2,015,500 - 2,015,500
Beban Perlengkapan - - -
Beban Penyusutan Gedung - - -
Beban Perawatan Peralatan 250,000 - 250,000
Beban Pajak Badan - - -
326,693,000 326,693,000 318,614,250
NERACA SALDO JURNAL PENYESUAIAN NS. STLH PENYESUAIAN
Kredit Debit Kredit Debit Kredit
- - - 37,826,250 -
- - - 6,422,500 -
- - - 34,850,000 -
- - 950,000 14,550,000 -
- - 1,000,000 11,000,000 -
- - - 25,000,000 -
- - - 180,000,000 -
1,875,000 - 1,875,000 - 3,750,000
33,755,000 675,000 - - 33,080,000
2,015,500 - - - 2,015,500
10,000,000 7,850,000 - - 2,150,000
7,500,000 - 7,850,000 - 15,350,000
71,250 - - - 71,250
275,500 - 2,075,175 - 2,350,675
- - - - -
143,473,200 - - - 143,473,200
- - - - -
95,648,800 - - - 95,648,800
- - - - -
24,000,000 - 675,000 - 24,675,000
- 1,000,000 - 1,000,000 -
- - - 4,750,000 -
- - - 2,015,500 -
- 950,000 - 950,000 -
- 1,875,000 - 1,875,000 -
- - - 250,000 -
- 2,075,175 - 2,075,175 -
318,614,250 14,425,175 14,425,175 322,564,425 322,564,425
Laporan Laba Rugi
Jasa Reparasi Komtech
Per 31 Januari 2014
Pendapatan
Pendapatan Jasa 24,675,000
Beban Operasional
Beban Iklan (1,000,000)
Beban Gaji Pegawai (4,750,000)
Beban Listrik, Air, Komunikasi (2,015,500)
Beban Perlengkapan (950,000)
Beban Penyusutan Gedung (1,875,000)
Beban Perawatan Peralatan (250,000)
Total Beban Operasional (10,840,500)
Laba/(Rugi) Kotor 13,834,500
Interest -
Pajak Badan (2,075,175)
Laba/(Rugi) Bersih 11,759,325
Laporan Perubahan Modal
Amarta
Per 31 Januari 2014
EKUITAS
Modal Amarta 31 Januari 2014 150,528,795
Modal Milia 31 Januari 2014 100,352,530
Total Ekuitas 250,881,325