DAFTAR AKUN
Dec-16
Rp10,000,000
Rp500,000
Rp1,000,000
Rp2,000,000
Rp6,000,000
Rp5,000,000
Rp4,000,000
Rp1,000,000
Rp800,000
Rp4,000,000
Rp15,000,000
Rp6,000,000
Rp500,000
Rp600,000
Rp30,000
Rp15,000,000
Rp20,000,000
Rp800,000
Rp5,000,000
Rp8,000,000
Rp1,000,000
Rp4,000,000
Rp6,000,000
Rp1,200,000
Rp7,000,000
Rp25,000,000
Rp40,000,000
Rp10,000,000
Rp5,000,000
Rp5,000,000
Rp1,200,000
Rp40,000,000
Rp20,000,000
Rp50,000,000
Rp18,000,000
Rp80,000,000
Rp30,000,000
Rp50,000,000
Rp12,000,000
Rp 510,630,000
BIRO JASA RAHMAD
BUKU BESAR
Dec-16
KAS
BANK
Tanggal Keterangan Reff
Des 11 Saldo awal
Des 22 Memawa rekeniang kebank
Des 23 Setor tunai ke BCA dengan uang kas
Des 28 Tarik tunai dari ank BCA untuk kas
Des 31 Premi asuransi untuk priode
PIUTANG DAGANG
PERLENGKAPAN KANTOR
PERABOT KANTOR
KOMPUTER
AKM.PENY.KOMPUTER
HUTANG USAHA
HUTANG GAJI
MODAL Tn.Rahmad
PRIVE Tn.Rahmad
PENDAPATAN LOKAKARYA,SEMINAR
BEBAN GAJI
BEBAN LISTRIK
BEBAN AIR
BEBAN TELEPON
BEBAN ASURANSI
Rp 2,000,000 Rp 2,000,000
Rp 6,000,000 Rp 8,000,000
Rp 8,000,000 Rp 16,000,000
Rp 1,000,000 Rp 17,000,000
Rp 6,000,000 Rp 23,000,000
Rp 7,000,000 Rp 30,000,000
Rp 25,000,000 Rp 55,000,000
Rp 80,000,000 Rp 80,000,000
Rp 5,000,000 Rp 5,000,000
Rp 1,000,000 Rp 1,000,000
Rp 5,000,000 Rp 6,000,000
KREDIT
Rp 20,000,000
Rp 5,000,000
Rp 500,000
Rp 118,870,000
Rp 155,000,000
Rp 55,000,000
Rp 354,370,000
BIRO JASA RAHMAD
JURNAL PENYESUAIAN
Dec-16
Rp 3,000,000
Rp 2,000,000
Rp 1,000,000
Rp 4,100,000
Rp 1,600,000
Rp 625,000
Rp 12,000,000
Rp 900,000
Rp 600,000
Rp 25,825,000
###
NERACA SALDO
NAMA PERKIRAAN
DEBIT
Kas Rp 54,370,000
Bank Rp 20,000,000
Piutang usaha Rp 36,000,000
Perlengkapan kantor Rp 5,000,000
Sewa di ayar di muka Rp 16,000,000
Asuransi di bayar di muka Rp 13,000,000
Perabot kantor Rp 80,000,000
Akum. Peny. Perabot kantor Rp -
Komputer Rp 30,000,000
Akum. Peny. Komputer Rp -
Hutang usaha Rp -
Hutang gaji Rp -
Hutang biaya Rp -
Pendapatan di terima di muka Rp -
Modal Rahmad Rp -
Prive Rahamad Rp 4,000,000
Pendapatan penyedia T.Kerja Rp -
Pendapatan lokakarya Rp -
Beban gaji Rp 80,000,000
Beban listrik Rp -
Beban air Rp -
Beban telepon Rp -
Beban sewa kantor Rp -
Beban sewa kendaraan Rp -
Beban perlengkapan kantor Rp -
Beban penyusutan perabot kantor Rp -
Beban penyusutan komputer Rp -
Beban pelatihan karyawan Rp 5,000,000
Beban sewa ruangan Rp 5,000,000
Beban honor pemicara Rp 6,000,000
Beban asuransi Rp -
TOTAL Rp 354,370,000
LABA BERSIH
JUMLAH AKHIR
BIRO JASA RAHMAD
NERACA LAJUR
Dec-16
Pendapatan:
-Pendapatan diterima dimuka Rp 500,000
-Pendapatan penyedia tenaga kerja Rp155,000,000
-Pendapatan lokakarya Rp55,000,000
Beban-beban:
-Beban gaji Rp92,000,000
-Beban listrik Rp900,000
-Beban telepon Rp600,000
-Beban sewa kendaraan Rp2,000,000
-Beban perlengapan kantor Rp4,100,000
-Beban penyusutan perabot kantor Rp1,600,000
-Beban penyusutan komputer Rp625,000
-Beban pelatihan karyawan Rp5,000,000
-Beban sewa ruangan Rp8,000,000
-Beban honor pembicara Rp6,000,000
-Beban asuransi Rp1,000,000
LABA BERSIH
Rp 210,500,000
Rp121,825,000
Rp88,675,000
BIRO JASA RAHMAD
LAPORAN PERUBAHAN MODAL
Dec-16
Modal:
Modal awal Rp118,870,000
Penambahan:
Penambahan bersih Rp88,175,000
Prive pak rahmad Rp4,000,000
Rp84,175,000
Modal Akhir Rp203,045,000
BIRO JASA RAHMAD
LAPORAN POSISI KEUANGAN
Dec-16
Aset: Kewajiban:
Kas Rp54,370,000 Hutang gaji
Bank Rp20,000,000 Hutang biaya
Piutang Rp36,000,000 Pendapatan diterima di muka
Perlengkapan kantor Rp900,000
Sewa di bayar di muka Rp11,000,000
Asuransi di bayardimuka Rp12,000,000 Ekuitas:
Perabot kantor Rp80,000,000 Modal
Komputer Rp30,000,000
Akum. Pny.perabot kantor -Rp21,600,000
Akum. Pny. Komputer -Rp5,625,000
TOTAL Rp217,045,000
Rp12,000,000
Rp1,500,000
Rp500,000
Rp203,045,000
Rp217,045,000
BIRO JASA RAHMAD
JURNAL PENUTUP
Dec-16
Rp 210,000,000
Rp92,000,000
Rp900,000
Rp600,000
Rp2,000,000
Rp4,100,000
Rp1,600,000
Rp625,000
Rp5,000,000
Rp8,000,000
Rp6,000,000
Rp1,000,000
Rp88,675,000
Rp 4,000,000
Rp 424,500,000
BIRO JASA RAHMAD
NERACA SALDO SETELAH JURNAL PENUTUP
Dec-16
KREDIT
Rp21,600,000
Rp5,625,000
Rp12,000,000
Rp1,500,000
Rp500,000
Rp203,045,000
Rp244,270,000