Berlina, Bani, Dyah Eli, Charisma, Dwirupa
Berlina, Bani, Dyah Eli, Charisma, Dwirupa
DAFTAR AKUN
Desember 2010
KODE
NAMA AKUN POS SALDO POS LAPORAN
AKUN
1-0000 AKTIVA
1-1000 AKTIVA LANCAR
1-1100 Kas Dibank Debet Neraca
1-1200 Kas Keci Debet Neraca
1-1300 Piutang Usaha Debet Neraca
1-1400 Cadangan Kerugian Piutang Debet Neraca
1-1500 Persedian Barang Dagangan Debet Neraca
1-1600 Perlengkapan Toko Debet Neraca
1-1700 Asuransi Dibayar Dimuka Debet Neraca
1-1800 Sewa Dibayar Dimuka Debet Neraca
1-1900 Pajak Dibayar di Muka Debet Neraca
1-1901 PPN Masuk Debet Neraca
1-2000 AKTIVA TETAP
1-2100 Peralatan Debet Neraca
1-2110 Akumulasi Penyusutan Peralatan Debet Neraca
2-0000 HUTANG LANCAR
2-1100 Hutang Usaha Credit Neraca
2-1200 Hutang Gaji Credit Neraca
2-1300 Hutang Pajak Pendapatan Credit Neraca
2-1400 PPN Keluaran Credit Neraca
2-2000 Hutang Jangka Panjang
2-2100 Hutang Bank Mandiri Credit Neraca
3-0000 EKUITAS
3-1100 Modal Credit Neraca
3-1200 Laba ditahan Credit Neraca
3-1300 Deviden Debet Neraca
3-1400 Ikhtisar Laba Rugi
4-0000 Pendapatan
4-1100 Penjualan Credit Laba Rugi
4-1200 Retur Penjulana Debet Laba Rugi
5-0000 HPP
5-1100 HPP Debet Laba Rugi
6-0000 BEBAN OPERASIONAL
6-1000 Beban Iklan Debet Laba Rugi
6-1100 Beban Telepon dan Listrik Debet Laba Rugi
6-1200 Beban Perlengkapan Toko Debet Laba Rugi
6-1300 Beban Cadangan Kerugian Piutang Debet Laba Rugi
6-1400 Beban Penyusutan Debet Laba Rugi
6-1500 Beban Asuransi Debet Laba Rugi
6-1600 Beban Sewa Debet Laba Rugi
6-1700 Beban Gaji Debet Laba Rugi
6-1800 Beban Lain-Lain Debet Laba Rugi
7-0000 PENDAPATAN LAINNYA
7-1100 Pendapatan Bunga Credit Laba Rugi
8-0000 BEBAN DAN KERUGIAN LAINNYA
8-1100 Beban Bunga Debet Laba Rugi
8-1200 Beban Administrasi Bank Debet Laba Rugi
8-1300 Beban Pajak Pendapatan Debet Laba Rugi
Jumlah
SALDO AWAL SALDO AWAL
DEBET KREDIT
Rp 82,086,250
Rp 9,800,000
Rp 85,800,000
Rp (4,290,000)
Rp 520,000,000
Rp 9,800,000
Rp 15,300,000
Rp 21,300,000
Rp 16,500,000
Rp 6,300,000
Rp 63,300,000
Rp (16,500,000)
Rp 69,300,000
Rp 3,900,000
Rp 1,500,000
Rp 7,800,000
Rp 301,000,000
Rp 200,000,000
Rp 165,250,000
Rp 503,300,000
Rp 314,100,000
Rp 4,200,000
Rp 8,700,000
Rp 4,750,000
Rp 3,217,500
Rp 14,506,250
Rp 14,300,000
Rp 23,300,000
Rp 36,300,000
Rp 9,300,000
Rp 6,100,000
Rp 9,480,000
Rp 6,600,000
Rp 1,258,150,000 Rp 1,258,150,000
PT MAJU SEJAHTERA
DAFTAR KODE PEMBANTU
Desenber 2010
6-1000 Rp 675,000.00
1-1200 Rp 675,000.00
1-1100 Rp 34,100,000.00
1-1300 C001 Rp 34,100,000.00
mber 2010
2-1200 Rp 975,000.00
1-1200 Rp 975,000.00
4-1200 Rp 50,000,000.00
2-1400 Rp 5,000,000.00
1-1300 C002 Rp 55,000,000.00
1-1500 Rp 44,500,000.00
5-1100 Rp 44,500,000.00
1-1600 Rp 900,000.00
1-1200 Rp 900,000.00
1-1901 Rp 30,100,000.00
1-1500 Rp 301,000,000.00
2-1100 S003 Rp 331,100,000.00
1-1100 Rp 231,000,000.00
Total DEBET Total KREDIT
### ###
OK B A L A N C E
KODE KODE
DEBET KREDIT
AKUN BANTU
1-1300 C002 Rp 231,000,000.00
1-1100 Rp 266,200,000.00
4-1100 Rp 242,000,000.00
2-1400 Rp 24,200,000.00
5-1100 Rp 212,000,000.00
1-1500 Rp 212,000,000.00
1-1100 Rp 28,600,000.00
1-1300 C002 Rp 28,600,000.00
2-1300 Rp 1,500,000.00
1-1100 Rp 1,500,000.00
3-1300 Rp 50,000,000.00
1-1100 Rp 45,000,000.00
2-1300 Rp 5,000,000.00
1-1100 Rp 7,200,000.00
1-1400 Rp 7,200,000.00
1-1901 Rp 39,960,000.00
1-1500 Rp 399,600,000.00
2-1100 S001 Rp 439,560,000.00
1-1100 Rp 19,800,000.00
1-1300 C003 Rp 19,800,000.00
6-1800 Rp 500,000.00
Total DEBET Total KREDIT
### ###
OK B A L A N C E
KODE KODE
DEBET KREDIT
AKUN BANTU
1-1200 Rp 500,000.00
1-1901 Rp 33,320,000.00
1-1500 Rp 333,200,000.00
2-1100 S002 Rp 366,520,000.00
2-2100 Rp 16,000,000.00
8-1100 Rp 3,000,000.00
1-1100 Rp 19,000,000.00
1-1200 Rp 7,500,000.00
1-1100 Rp 7,500,000.00
2-1400 Rp 7,800,000.00
1-1100 Rp 1,500,000.00
1-1901 Rp 6,300,000.00
Total DEBET Total KREDIT
### ###
OK B A L A N C E
KODE KODE
DEBET KREDIT
AKUN BANTU
1-1100 Rp 5,070,000.00
8-1200 Rp 250,000.00
7-1100 Rp 5,320,000.00
6-1100 Rp 5,850,000.00
1-1600 Rp 5,850,000.00
6-1600 Rp 2,500,000.00
1-1800 Rp 2,500,000.00
6-1500 Rp 1,250,000.00
1-1700 Rp 1,250,000.00
6-1300 Rp 21,455,000.00
1-1400 Rp 21,455,000.00
6-1400 Rp 1,318,750.00
1-2110 Rp 1,318,750.00
6-1700 Rp 3,500,000.00
2-1200 Rp 3,500,000.00
6-1100 Rp 1,000,000.00
2-1200 Rp 1,000,000.00
8-1300 Rp 25,663,408.70
2-1300 Rp 25,663,408.70
Total DEBET Total KREDIT
### ###
OK B A L A N C E
KODE KODE
DEBET KREDIT
AKUN BANTU
PT MAJU SEJAHTERA
BUKU BESAR
DESEMBER 2010
Rp 1,250,000.00 Rp 15,550,000.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
PT. MAJU SEJAHTERA
BUKU BESAR PEMBANTU
DESEMBER 2010
Status Hutang
Saldo Awal Rp 28,600,000
Rp 28,600,000 Rp -
Rp 331,100,000 Rp331,100,000
Rp 45,100,000 Rp286,000,000
Rp 286,000,000 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
PT. MAJU SEJAHTERA
NERACA LAJUR
DESEMBER 2010
4-0000 Pendapatan
4-1100 Penjualan Rp 1,601,300,000
4-1200 Retur Penjulana Rp 50,000,000
Total Pendapatan
5-0000 HPP
5-1100 HPP Rp 1,226,509,938
Total HPP
###
###
Rp 156,622,500
Rp 11,420,000
Rp 44,993,409
Rp 134,594,153
PT. MAJU SEJAHTERA
Laporan Perubahan Modal
DESEMBER 2010
KETERANGAN JUMLAH
Modal Awal Per 1 Desember
Pertambahan atau Pengurangan Modal
Laba Bersih Sebelum Pajak (Ikltisar Laba Rugi) Rp 134,594,153
Prive Rp -
Total Pertambahan atau Pengurangan Modal
Modal Akhir Per 31 Desember
TOTAL
Rp 200,000,000
Rp 134,594,153
Rp 334,594,153
PT. MAJU SEJAHTERA
NERACA
DESEMBER 2010
1-0000 AKTIVA
1-1000 AKTIVA LANCAR
1-1100 Kas Dibank Rp 241,756,250.00
1-1200 Kas Keci Rp 14,250,000.00
1-1300 Piutang Usaha Rp 658,900,000.00
1-1400 Cadangan Kerugian Piutang Rp (32,945,000.00)
1-1500 Persedian Barang Dagangan Rp 600,390,062.00
1-1600 Perlengkapan Toko Rp 4,850,000.00
1-1700 Asuransi Dibayar Dimuka Rp 14,050,000.00
1-1800 Sewa Dibayar Dimuka Rp 18,800,000.00
1-1900 Pajak Dibayar di Muka Rp 16,500,000.00
1-1901 PPN Masuk Rp 99,280,000.00
Total Aktiva Lancar ###
Total Aktiva
3-0000 EKUITAS
3-1100 Modal Rp 200,000,000.00
3-1200 Laba ditahan Rp 165,250,000.00
3-1300 Deviden Rp 50,000,000.00
3-1400 Ikhtisar Laba Rugi Rp 134,594,153.25
Total Ekuitas Rp449,844,153.25
Rp 1,681,312,562
Rp 1,681,312,562