PURNOMO
JURNAL UMUM
PER 31 DESEMBER 2011
( Dalam Rupiah )
TANGGAL KETERANGAN REF. DEBET KREDIT
12/1/2011 Kas 50,000,000
Peralatan kantor 500,000
Modal awal 50,500,000
Peralatan Kantor
12/1/2011 Kas 500,000 500,000
12/4/2011 Utang 450,000 950,000
Perlengkapan Kantor
Piutang Usaha
12/15/2011 Pendapatan jasa 2,300,000 2,300,000
12/20/2011 Kas 1,000,000 1,300,000
Beban Gaji
12/16/2011 Kas 4,000,000 4,000,000
Beban Rupa-rupa
12/30/2011 Kas 200,000 200,000
Utang Usaha
12/4/2011 Peralatan kantor 450,000 450,000
12/21/2011 Kas 200,000 250,000
Pendapatan Jasa
12/5/2011 Pendapatan Jasa 6,000,000 6,000,000
12/15/2011 Pendapatan Jasa 2,300,000 8,300,000
12/25/2011 Pendapatan Jasa 1,500,000 9,800,000
Modal
12/1/2011 Kas 50,500,000 50,500,000
Beban serba-serbi
12/10/2011 Pembayaran pengeluaran 2,100,000 2,100,000
12/26/2011 Pembayaran pengeluaran 175,000 2,275,000
Prive
12/31/2011 Keperluan pribadi 1,000,000 1,000,000
KANTOR AKUNTAN Dr. PURNOMO
JURNAL PENYESUAIAN
PER 31 DESEMBER 2011
( Dalam Rupiah )
TANGGAL NAMA AKUN REF. DEBET KREDIT
Beban perlengkapan 6,220,000
Perlengkapan 6,220,000
Piutang
Neraca saldo 40,150,000 40,150,000
Penyesuaia 6,000,000 46,150,000
Perlengkapan
Neraca saldo 12,320,000 12,320,000
Penyesuaian 6,220,000 6,100,000
Peralatan
Neraca saldo 40,950,000 40,950,000
Utang usaha
Neraca saldo 5,985,000 5,985,000
Pinjama bank
Neraca saldo 50,000,000 50,000,000
Modal
Neraca saldo 62,600,000 62,600,000
Ayat penutup (Saldo laba) 29,752,000 92,352,000
Ayat penutup (Prive) 2,000,000 90,352,000
Prive
Neraca saldo 2,000,000 2,000,000
Pendapatan audit
Neraca saldo 69,800,000 69,800,000
Penyesuaian 2,500,000 72,300,000
Beban gaji
Neraca saldo 28,300,000 28,300,000
Beban rupa-rupa
Neraca saldo 200,000 200,000
Beban serba-serbi
Neraca saldo 2,275,000 2,275,000
Ayat penutup
Beban bunga
Neraca saldo 8,000,000 8,000,000
Beban ALT
Neraca saldo 6,000,000 6,000,000
Modal 2,000,000
Prive 2,000,000
(Penutupan prive)
Beban
Beban sewa 750,000
Beban gaji 28,300,000
Beban rupa-rupa 200,000
Beban serba-serbi 2,275,000
Beban bunga 8,000,000
Beban ALT 6,000,000
Beban perawatan kantor 2,530,000
Beban perlengkapan 6,220,000
Beban sewa 630,000
Beban Penyusutan 6,142,500
Total beban 61,047,500
Laba bersih 29,752,500
Harta tetap
Peralatan 40,950,000
Ak. Penyusutan peralatan (21,142,500)
Total harta tetap 19,807,500
Total harta 158,452,500
Utang
Utang usaha 5,985,000
Utang bunga 2,000,000
Utang gaji 7,800,000
Utang ALT 1,500,000
Utang perawatan kantor 815,000
Pinjaman 50,000,000
Total utang 68,100,000
Modal 90,352,500