Akun
1101 Kas di Bank
1102 Kas Kecil
1103 Persediaan
1104 Piutang Dagang
1105 Cadangan Piutang Tak Tertagih
1106 PPN Masukan
1107 Iklan di Bayar di Muka
1109 Asuransi di Bayar di Muka
1111 Perlengkapan Toko
1210 Kendaraan
1211 Akumulasi Penyusutan Kendaraan
1221 Komputer
1222 Akumulasi Penyusutan Komputer
1231 Peralatan Toko
1232 Akumulasi Penyusutan Peralatan Toko
1240 Bangunan
1241 Akumulasi Penyusutan Bangunan
2101 Utang Dagang
2102 Utang Gaji
2103 Utang Bunga
2114 PPN Keluaran
2201 Utang Bank
3101 Modal Tn. Hartono
3102 Prive Tn. Hartono
3103 Ikhtisar Laba Rugi
4101 Penjualan
4102 Retur Penjualan dan Pengurangan Harga
4103 Potongan Penjualan
5101 Harga Pokok Penjualan
5102 Biaya Gaji
5103 Biaya Listrik dan Air
5104 Biaya Bunga Bank
5105 Biaya Perlengkapan
5106 Biaya Asuransi
5107 Biaya Ongkos Kirim
5108 Biaya Iklan
5109 Biaya Penyusutan Kendaran
5110 Biaya Penyusutan Komputer
5111 Biaya Penyusutan Peralatan Toko
5112 Biaya Penyusutan Bangunan
5113 Biaya Kerugian Penghapusan Piutang
DAF
PEL
N
Kode Nama Pelanggan TOK
FLA
C001 Toko Mix Max Com COM
C002 Toko Star
C003 Toko Jaya Abadi
C004 Toko Karya Komputer
C005 Toko Sinar Jaya
C006 Toko Maju Mapan
C007 Toko Intercom
C008 Toko Jacknote
Kode Nama
JB Jurnal Pembelian
JJ Jurnal Penjualan
JKK Jurnal Pengeluaran Kas
JKM Jurnal Penerimaan Kas
JU Jurnal Umum
AJP Jurnal Penyesuaian
DAFTAR
PELANGGA
N
TOKO
FLAZZ
COMPUTER
5114 Biaya Surat Kabar dan TV Kabel
5115 Biaya Telepon dan Internet
5116 Biaya BBM
5117 Biaya Komisi Penjualan
5118 Biaya Perawatan Kendaraan
5119 Biaya Transportasi
5120 Biaya Retribusi Kebersihan
DAFTAR SUPPLIER DAFTAR PERSEDIAAN BARANG
TOKO FLAZZ COMPUTER
Kode Nama Barang
LP 001 TOSHIBA TS-01
LP 002 ACER AC-02
LP 003 HP H-03
LP 004 LENOVO LO-04
LP 005 AXIO AX-05
NB 001 ASUS AS-01
NB 002 COMPACT CO-02
NB 003 ACER AC-03
NB 004 DELL DL-04
NB 005 LENOVO LO-05
SP 001 Keyboard
SP 002 Printer Epson
SP 003 Speaker
SP 004 Mouse
SP 005 Modem
Kode Nama Supplier
S001 PT Bola Dunia
S002 PT Asus Indonesia
S003 PT Putra Mas
S004 PT Prismacom
S005 PT Griyacom
FTAR SUPPLIER DAFTAR PERSEDIAAN BARANG
KO FLAZZ COMPUTER
Nama Barang ASUS AS-01
Kode Barang NB 001
Tgl Keterangan Pembelian HPP
Unit Harga Total Unit
Saldo Awal
Juli 5 PT Putra Mas 4 Rp 2,800,000 Rp 11,200,000
10 Toko Star 4
14 PT Asus Indonesia 4 Rp 2,800,000 Rp 11,200,000
16 PT Asus Indonesia -1 Rp 2,800,000 Rp (2,800,000)
19 PT Asus Indonesia 4 Rp 2,800,000 Rp 11,200,000
24 Toko Intercom 5
26 Toko Mix Max Com 4
27 Toko Mix Max Com -1
Saldo Awal
Juli 6 PT Prismacom 2 Rp 6,500,000 Rp 13,000,000
7 Penjualan Tunai 2
12 PT Griyacom 3 Rp 6,500,000 Rp 19,500,000
15 Penjualan Tunai 1
24 Toko Intercom 5
28 Penjualan Tunai 2
HPP
Harga
Rp 2,800,000
Rp 2,800,000
Rp 2,800,000
Rp 2,800,000
HPP
Harga
Rp 6,500,000
Rp 6,500,000
Rp 6,500,000
Rp 6,500,000
Nama Barang Keyboard
Kode Barang SP 001
Pembelian HPP
Tgl Keterangan Unit Harga Total Unit
Saldo Awal
Juli 7 Toko Karya Komputer 6
8 PT Bola Dunia 4 Rp 150,000 Rp 600,000
19 Penjualan Tunai 5
21 Penjualan Tunai 8
27 PT Asus Indonesia 10 Rp 160,000 Rp 1,600,000
29 Penjualan Tunai 4
30 Penjualan Tunai 1
2
HPP
Harga
Rp 150,000
Rp 150,000
Rp 150,000
Rp 150,000
Rp 150,000
Rp 160,000
Saldo
Total Unit Harga Total
6 Rp 2,800,000 Rp 16,800,000
10 Rp 2,800,000 Rp 28,000,000
Rp 11,200,000 6 Rp 2,800,000 Rp 16,800,000
10 Rp 2,800,000 Rp 28,000,000
9 Rp 2,800,000 Rp 25,200,000
13 Rp 2,800,000 Rp 36,400,000
Rp 14,000,000 8 Rp 2,800,000 Rp 22,400,000
Rp 11,200,000 4 Rp 2,800,000 Rp 11,200,000
Rp (2,800,000) 5 Rp 2,800,000 Rp 14,000,000
Tgl
Juli 4
10
19
20
22
24
Saldo
Total Unit Harga Total
7 Rp 6,500,000 Rp 45,500,000
9 Rp 6,500,000 Rp 58,500,000
Rp 13,000,000 7 Rp 6,500,000 Rp 45,500,000
10 Rp 6,500,000 Rp 65,000,000
Rp 6,500,000 9 Rp 6,500,000 Rp 58,500,000
Rp 32,500,000 4 Rp 6,500,000 Rp 26,000,000
Rp 13,000,000 2 Rp 6,500,000 Rp 13,000,000
Tgl
Juli 4
15
18
22
25
28
30
Na
ma
Ba
ran
g
Ko
de
Ba
ran
g
Na
ma
Ba
ran
g
Ko
de
Ba
ran
g
Saldo
Total Unit Harga Total
20 Rp 150,000 Rp 3,000,000
Rp 900,000 14 Rp 150,000 Rp 2,100,000
18 Rp 150,000 Rp 2,700,000
Rp 750,000 13 Rp 150,000 Rp 1,950,000
Rp 1,200,000 5 Rp 150,000 Rp 750,000
10 Rp 160,000 Rp 1,600,000
Rp 600,000 1 Rp 150,000 Rp 150,000
10 Rp 160,000 Rp 1,600,000
Rp 150,000 0 Rp 150,000 Rp -
Rp 320,000 8 Rp 160,000 Rp 1,280,000
Tgl
Juli 7
23
24
28
30
Na
ma
Ba
ran
g
Ko
de
Ba
ran
g
COMPACT CO-02
NB 002
Keterangan Pembelian HPP
Uni
t Harga Total Unit Harga
Saldo Awal
Toko Intercom 3 Rp 3,100,000
Toko Star 4 Rp 3,100,000
PT Bola Dunia 3 Rp 3,150,000 Rp 9,450,000
Toko Star 2 Rp 3,100,000
ACER AC-02
LP 002
Pembelian HPP
Keterangan Uni t Harga Total Unit Harga
Saldo Awal
Toko Intercom 1 Rp 5,500,000
Penjualan Tunai 2 Rp 5,500,000
Toko Karya Komputer 4 Rp 5,500,000
PT Griyacom 5 Rp 5,500,000 Rp 27,500,000
Penjualan Tunai 2 Rp 5,500,000
PT Griyacom 4 Rp 5,500,000 Rp 22,000,000
Penjualan Tunai 4 Rp 5,500,000
HPP
Total
Rp 9,300,000
Rp 12,400,000
Rp 6,200,000
Rp 9,300,000
Rp 3,150,000
HPP
Total
Rp 5,500,000
Rp 11,000,000
Rp 22,000,000
Rp 11,000,000
Rp 22,000,000
Printer Epson
SP 002
Pembelian HPP
Keterangan Uni t Harga Total Unit Harga
Saldo Awal
Toko Karya Komputer 3 Rp 1,200,000
Toko Jaya Abadi 5 Rp 1,200,000
PT Putra Mas 6 Rp 1,250,000 Rp 7,500,000
Penjualan Tunai 4 Rp 1,200,000
Rp 3,600,000
Rp 6,000,000
Rp 4,800,000
Nama Barang ACER AC-
Kode Barang NB 003
Saldo
Unit Harga Total
12 Rp 3,100,000 Rp 37,200,000
9 Rp 3,100,000 Rp 27,900,000
5 Rp 3,100,000 Rp 15,500,000
3 Rp 3,150,000 Rp 9,450,000
3 Rp 3,100,000 Rp 9,300,000
3 Rp 3,150,000 Rp 9,450,000
0 Rp 3,100,000 Rp -
2 Rp 3,150,000 Rp 6,300,000
10 Rp 3,150,000 Rp 31,500,000
Tgl Keterangan
Uni
t
Saldo Awal
Juli 10 Toko Sinar Jaya
12 Toko Jaya Abadi
12 PT Griyacom 6
17 Toko Mix Max Com
21 PT Putra Mas 3
29 Toko Jaya Abadi
9 Rp 5,500,000 Rp 49,500,000
8 Rp 5,500,000 Rp 44,000,000
6 Rp 5,500,000 Rp 33,000,000
2 Rp 5,500,000 Rp 11,000,000
7 Rp 5,500,000 Rp 38,500,000
5 Rp 5,500,000 Rp 27,500,000
9 Rp 5,500,000 Rp 49,500,000
5 Rp 5,500,000 Rp 27,500,000
13 Rp 1,200,000 Rp 15,600,000
10 Rp 1,200,000 Rp 12,000,000
5 Rp 1,200,000 Rp 6,000,000
6 Rp 1,250,000 Rp 7,500,000
1 Rp 1,200,000 Rp 1,200,000
6 Rp 1,250,000 Rp 7,500,000
1 Rp 1,200,000 Rp 1,200,000
11 Rp 1,250,000 Rp 13,750,000
16
5 Rp 4,650,000 Rp 23,250,000 11
2 Rp 4,650,000 Rp 9,300,000 9
-1 Rp 4,650,000 Rp (4,650,000) 10
2 Rp 4,650,000 Rp 9,300,000 8
2 Rp 4,650,000 Rp 9,300,000 6
Rp 4,650,000 Rp 23,250,000 11
4 Rp 4,650,000 Rp 18,600,000 7
ER
JULI 2015
Sald
Harga
Rp 3,050,000
Rp 3,050,000
Rp 3,050,000
Rp 3,050,000
Rp 3,050,000
Rp 3,100,000
Rp 3,050,000
Rp 3,100,000
Sald
Harga
Rp 4,650,000
Rp 4,650,000
Rp 4,650,000
Rp 4,650,000
Rp 4,650,000
Rp 4,650,000
Rp 4,650,000
Rp 4,650,000
Pembelian HPP Sald
Harga Total Unit Harga Total Unit Harga
8 Rp
2 Rp 200,000 Rp 400,000 6 Rp
Rp 200,000 Rp 800,000 10 Rp
5 Rp 200,000 Rp 1,000,000 5 Rp
Rp 210,000 Rp 2,100,000 10 Rp
3 Rp 200,000 Rp 600,000 2 Rp
10 Rp
Sald
Harga
200,000
200,000
200,000
200,000
210,000
200,000
210,000
Nama Barang DELL DL-04
Kode Barang NB 004
o
Total
Rp 36,600,000
Rp 18,300,000
Rp 6,100,000
Rp 24,400,000
Rp 12,200,000
Rp 9,300,000
Rp -
Rp 9,300,000
Tgl Keterangan P
Unit Harga e
m
Saldo Awal b
Juli 10 Toko Sinar Jaya e
15 Penjualan Tunai l
19 PT Bola Dunia 4 Rp 3,020,000
22 Toko Maju Mapan
P
Tgl Keterangan Unit Harga e
m
b
Saldo Awal e
Juli 15 Penjualan Tunai l
17 Toko Mix Max Com
18 Toko Jacknote
22 PT Prismacom 4 Rp 4,000,000
25 Penjualan Tunai
29 Penjualan Tunai
a Barang DELL DL-04
e Barang NB 004
Rp 1,600,000
Rp 1,200,000
Rp 2,000,000
Rp 1,000,000
Rp 2,100,000
Rp 400,000
Rp 2,100,000
P
Tgl Keterangan Unit Harga e
m
b
Saldo Awal e
Juli 7 Toko Karya Komputer l
8 PT Bola Dunia 4 Rp 120,000
13 Penjualan Tunai
14 PT Bola Dunia 5 Rp 130,000
20 Toko Jacknote
a Barang Mouse
e Barang SP 004
ian HPP Saldo
Total Unit Harga Total Unit Harga Total
8 Rp 3,000,000 Rp 24,000,000
2 Rp 3,000,000 Rp 6,000,000 6 Rp 3,000,000 Rp 18,000,000
2 Rp 3,000,000 Rp 6,000,000 4 Rp 3,000,000 Rp 12,000,000
Rp 12,080,000 4 Rp 3,020,000 Rp 12,080,000
4 Rp 3,000,000 Rp 12,000,000 0 Rp 3,000,000 Rp
1 Rp 3,020,000 Rp 3,020,000 3 Rp 3,020,000 Rp
10 Rp 4,000,000 Rp 40,000,000
1 Rp 4,000,000 Rp 4,000,000 9 Rp 4,000,000 Rp 36,000,000
3 Rp 4,000,000 Rp 12,000,000 6 Rp 4,000,000 Rp 24,000,000
3 Rp 4,000,000 Rp 12,000,000 3 Rp 4,000,000 Rp 12,000,000
Rp 16,000,000 7 Rp 4,000,000 Rp 28,000,000
2 Rp 4,000,000 Rp 8,000,000 5 Rp 4,000,000 Rp 20,000,000
2 Rp 4,000,000 Rp 8,000,000 3 Rp 4,000,000 Rp 12,000,000
Saldo
Total
Rp 24,000,000
Rp 18,000,000
Rp 12,000,000
Rp 12,080,000
-
9,060,000
Saldo
Total
Rp 40,000,000
Rp 36,000,000
Rp 24,000,000
Rp 12,000,000
Rp 28,000,000
Rp 20,000,000
Rp 12,000,000
ian HPP Saldo
Total Unit Harga Total Unit Harga Total
22 Rp 120,000 Rp
7 Rp 120,000 Rp 840,000 15 Rp 120,000 Rp
Rp 480,000 19 Rp 120,000 Rp
3 Rp 120,000 Rp 360,000 16 Rp 120,000 Rp
Rp 650,000 5 Rp 130,000 Rp
5 Rp 120,000 Rp 600,000 11 Rp 120,000 Rp
5 Rp 130,000 Rp
Saldo
Total
2,640,000
1,800,000
2,280,000
1,920,000
650,000
1,320,000
650,000
Nama Barang LENOVO LO-05
Kode Barang NB 005
Tgl Keterangan Pembelian HPP
Unit Harga Total Unit
Saldo Awal
Juli 15 Penjualan Tunai 5
20 Toko Star 2
21 PT Putra Mas 4 Rp 2,700,000 Rp 10,800,000
25 Penjualan Tunai 3
1
28 PT Griyacom 5 Rp 2,700,000 Rp 13,500,000
29 Penjualan Tunai 2
Saldo Awal
Juli 14 PT Bola Dunia 3 Rp 3,800,000 Rp 11,400,000
19 Penjualan Tunai 2
26 Toko Sinar Jaya 3
30 Penjualan Tunai 1
HPP
Harga
Rp 2,650,000
Rp 2,650,000
Rp 2,650,000
Rp 2,700,000
Rp 2,700,000
HPP
Harga
Rp 3,800,000
Rp 3,800,000
Rp 3,800,000
Nama Barang Modem
Kode Barang SP 005
Pembelian HPP
Tgl Keterangan Unit Harga Total Unit
Saldo Awal
Juli 13 Penjualan Tunai 4
20 Toko Jacknote 5
22 Penjualan Tunai 5
30 PT Prismacom 10 Rp 260,000 Rp 2,600,000
HPP
Harga
Rp 250,000
Rp 250,000
Rp 250,000
Saldo
Total Unit Harga Total
10 Rp 2,650,000 Rp 26,500,000
Rp 13,250,000 5 Rp 2,650,000 Rp 13,250,000
Rp 5,300,000 3 Rp 2,650,000 Rp 7,950,000
4 Rp 2,700,000 Rp 10,800,000
Rp 7,950,000 0 Rp 2,650,000 Rp -
Rp 2,700,000 3 Rp 2,700,000 Rp 8,100,000
8 Rp 2,700,000 Rp 21,600,000
Rp 5,400,000 6 Rp 2,700,000 Rp 16,200,000
Saldo
Total Unit Harga Total
6 Rp 3,800,000 Rp 22,800,000
9 Rp 3,800,000 Rp 34,200,000
Rp 7,600,000 7 Rp 3,800,000 Rp 26,600,000
Rp 11,400,000 4 Rp 3,800,000 Rp 15,200,000
Rp 3,800,000 3 Rp 3,800,000 Rp 11,400,000
Saldo
Total Unit Harga Total
18 Rp 250,000 Rp 4,500,000
Rp 1,000,000 14 Rp 250,000 Rp 3,500,000
Rp 1,250,000 9 Rp 250,000 Rp 2,250,000
Rp 1,250,000 4 Rp 250,000 Rp 1,000,000
10 Rp 260,000 Rp 2,600,000
TOKO FLAZ
COMPUTE
JURNAL
Tgl No. Keterangan Post Debit PENJUALA
Invoice Ref Piutang Dagang 31 JULI 2015
HPP
Juli 4 F07-1 Toko Intercom C007 Rp 18,694,500 Rp
7 F07-2 Toko Karya Komputer C004 Rp 7,628,500 Rp
8 F07-3 Toko Maju Mapan C006 Rp 12,100,000 Rp
10 F07-4 Toko Sinar Jaya C005 Rp 31,185,000 Rp
10 F07-5 Toko Star C002 Rp 29,986,000 Rp
12 F07-6 Toko Jaya Abadi C003 Rp 27,830,000 Rp
17 F07-7 Toko Mix Max Com C001 Rp 31,157,500 Rp
18 F07-8 Toko Jacknote C008 Rp 15,427,500 Rp
18 F07-9 Toko Karya Komputer C004 Rp 27,720,000 Rp
20 F07-10 Toko Jacknote C008 Rp 2,557,500 Rp
20 F07-11 Toko Star C002 Rp 14,773,000 Rp
22 F07-12 Toko Maju Mapan C006 Rp 34,661,000 Rp
23 F07-13 Toko Jaya Abadi C003 Rp 10,257,500 Rp
24 F07-14 Toko Intercom C007 Rp 59,125,000 Rp
26 F07-15 Toko Sinar Jaya C005 Rp 39,050,000 Rp
26 F07-16 Toko Mix Max Com C001 Rp 14,300,000 Rp
29 F07-17 Toko Jaya Abadi C003 Rp 15,730,000 Rp
Rp 392,183,000 Rp
TOKO FLAZZ
COMPUTE
JURNAL
Debit PENJUALAN PER
31 JULI 2015
HPP
14,800,000
5,340,000
9,300,000
24,300,000
23,600,000
21,500,000
24,200,000
12,000,000
22,000,000
1,850,000
11,500,000
27,470,000
7,000,000
46,500,000
30,000,000
11,200,000
12,200,000
304,760,000
R
JJ 01
Kredit
Persediaan PPN Keluaran Penjualan
R 14,800,000 Rp 1,699,500 Rp 16,995,000
p
R 5,340,000 Rp 693,500 Rp 6,935,000
p
R 9,300,000 Rp 1,100,000 Rp 11,000,000
p
R 24,300,000 Rp 2,835,000 Rp 28,350,000
p
R 23,600,000 Rp 2,726,000 Rp 27,260,000
p
R 21,500,000 Rp 2,530,000 Rp 25,300,000
p
R 24,200,000 Rp 2,832,500 Rp 28,325,000
p
R 12,000,000 Rp 1,402,500 Rp 14,025,000
p
R 22,000,000 Rp 2,520,000 Rp 25,200,000
p
R 1,850,000 Rp 232,500 Rp 2,325,000
Rpp 11,500,000 Rp 1,343,000 Rp 13,430,000
R 27,470,000 Rp 3,151,000 Rp 31,510,000
p
R 7,000,000 Rp 932,500 Rp 9,325,000
p
R 46,500,000 Rp 5,375,000 Rp 53,750,000
p
R 30,000,000 Rp 3,550,000 Rp 35,500,000
Rpp 11,200,000 Rp 1,300,000 Rp 13,000,000
R 12,200,000 Rp 1,430,000 Rp 14,300,000
p
R 304,760,000 Rp 35,653,000 Rp 356,530,000
p
Post D
Tgl No. Invoice Keterangan Ref Kas di Bank e
b
it
Juli 2 BKM 07-1 Toko Sinar Jaya C005 20,800,000
3 BKM 07-2 Toko Jacknote C008 6,000,000
7 NK 01 Penjualan Tunai 14,850,000
7 NK 02 Penjualan Tunai 27,225,000
8 BKM 07-3 Toko Star C002 17,750,000
9 BKM 07-4 Toko Mix Max Com C001 10,500,000
9 BKM 07-5 Toko Jaya Abadi C003 10,550,000
13 NK 03 Penjualan Tunai 2,242,350
14 BKM 07-6 Toko Karya Komputer C004 8,250,000
14 BKM 07-7 Toko Intercom C007 7,500,000
15 NK 04 Penjualan Tunai 35,491,500
15 NK 05 Penjualan Tunai 11,459,250
16 BKM 07-8 Toko Karya Komputer C004 7,475,930
17 BKM 07-9 Toko Intercom C007 10,000,000
19 NK 06 Penjualan Tunai 8,910,000
19 NK 07 Penjualan Tunai 915,750
20 BKM 07-10 Toko Jaya Abadi C003 14,700,000
21 NK 08 Penjualan Tunai 12,355,200
22 NK 09 Penjualan Tunai 1,559,250
22 BKM 07-11 Toko Star C002 29,986,000
23 BKM 07-12 Toko Sinar Jaya C005 20,000,000
24 BKM 07-13 Toko Karya Komputer C004 27,165,600
25 NK 10 Penjualan Tunai 12,474,000
25 NK 11 Penjualan Tunai 21,730,500
27 BKM 07-14 Toko Star C002 14,477,540
28 NK 12 Penjualan Tunai 14,850,000
28 NK 13 Penjualan Tunai 6,256,800
29 NK 14 Penjualan Tunai 9,989,100
29 BKM 07-15 Toko Maju Mapan C006 33,967,780
29 BKM 07-16 Toko Intercom C007 29,400,000
29 NK 15 Penjualan Tunai 6,237,000
30 NK 16 Penjualan Tunai 24,948,000
30 BKM 07-17 Toko Jacknote C008 23,985,000
30 NK 17 Penjualan Tunai 4,455,000
30 BKM 07-18 Toko Sinar Jaya C005 11,185,000
30 NK 18 Penjualan Tunai 1,395,900
31 BKM 07-19 Toko Mix Max Com C001 36,157,500
557,194,950
TOK
O
FLAZ
Z CO
D
e JURN
Potongan
Penjualan b AL
it
- PENE
- RI
1,650,000 PER
3,025,000 31
- JULI
-
-
249,150
-
-
3,943,500
1,273,250
152,570
-
990,000
101,750
300,000
1,372,800
173,250
-
-
554,400
1,386,000
2,414,500
295,460
1,650,000
695,200
1,109,900
693,220
600,000
693,000
2,772,000
-
495,000
-
155,100
-
26,745,050
MPUTER
MAAN KAS 2015
Kredit
HPP Piutang Dagang Persediaan Penjualan PPN Keluaran
20,800,000 -
6,000,000 -
13,000,000 13,000,000 15,000,000 1,500,000
23,250,000 23,250,000 27,500,000 2,750,000
17,750,000 -
10,500,000 -
10,550,000 -
1,760,000 1,760,000 2,265,000 226,500
8,250,000 -
7,500,000 -
30,750,000 30,750,000 35,850,000 3,585,000
10,000,000 10,000,000 11,575,000 1,157,500
7,628,500 -
10,000,000 -
7,600,000 7,600,000 9,000,000 900,000
750,000 750,000 925,000 92,500
15,000,000 -
10,500,000 10,500,000 12,480,000 1,248,000
1,250,000 1,250,000 1,575,000 157,500
29,986,000 -
20,000,000 -
27,720,000 -
10,650,000 10,650,000 12,600,000 1,260,000
19,000,000 19,000,000 21,950,000 2,195,000
14,773,000 -
13,000,000 13,000,000 15,000,000 1,500,000
4,800,000 4,800,000 6,320,000 632,000
8,600,000 8,600,000 10,090,000 1,009,000
34,661,000 -
30,000,000 -
5,400,000 5,400,000 6,300,000 630,000
22,000,000 22,000,000 25,200,000 2,520,000
23,985,000 -
3,800,000 3,800,000 4,500,000 450,000
11,185,000 -
1,070,000 1,070,000 1,410,000 141,000
36,157,500 -
Saldo
Debit
Rp 20,800,000
Rp -
Rp 31,185,000
Rp 11,185,000
Rp 50,235,000
Rp 39,050,000
Nama Pelanggan Toko Star
Kode Pelanggan C002 Alamat
Kredit
Saldo Awal
8 Jurnal Penerimaan Kas JKM Rp 17,750,000
10 Jurnal Penjualan JJ Rp 29,986,000
20 Jurnal Penjualan JJ Rp 14,773,000
22 Jurnal Penerimaan Kas JKM Rp 29,986,000
27 Jurnal Penerimaan Kas JKM Rp 14,773,000
Nama Pelanggan Toko Maju Mapan
Kode Pelanggan C006 Alamat
Kredit
Saldo Awal
8 Jurnal Penjualan JJ Rp 12,100,000
10 Jurnal Umum JU Rp 6,050,000
22 Jurnal Penjualan JJ Rp 34,661,000
29 Jurnal Penerimaan Kas JKM Rp 34,661,000
Star
Alamat
Maju Mapan
Alamat
TOKO FLAZZ COMPUTER KARTU PIUTANG PER 31 JU
2015
Saldo
Debit Kredit
Rp 17,750,000
Rp -
Rp 29,986,000
Rp 44,759,000
Rp 14,773,000
Rp -
Tgl Keterangan Post Ref Debit
Saldo Awal
9 Jurnal Penerimaan Kas JKM
12 Jurnal Penjualan JJ Rp 27,830,000
20 Jurnal Penerimaan Kas JKM
23 Jurnal Penjualan JJ Rp 10,257,500
29 Jurnal Penjualan JJ Rp 15,730,000
Nama Pelanggan Toko Interc
Kode Pelanggan C007 Alam
Saldo
Debit Kredit
Rp 6,850,000
Rp 18,950,000
Rp 12,900,000
Rp 47,561,000
Rp 12,900,000
Tgl Keterangan Post Ref Debit
Saldo Awal
4 Jurnal Penjualan JJ Rp 18,694,500
14 Jurnal Penerimaan Kas JKM
17 Jurnal Penerimaan Kas JKM
24 Jurnal Penjualan JJ Rp 59,125,000
29 Jurnal Penerimaan Kas JKM
PUTER KARTU PIUTANG PER 31 JULI
Saldo Awal
7 Jurnal Penjualan JJ
14 Jurnal Penerimaan Kas JKM
16 Jurnal Penerimaan Kas JKM
18 Jurnal Penjualan JJ
24 Jurnal Penerimaan Kas JKM
Nama Pelang
T
Kode Pelang
Kredit Saldo C
Alamat
Debit Kredit
Rp 7,500,000
Rp 26,194,500
Rp 7,500,000 Rp 18,694,500
Rp 10,000,000 Rp 8,694,500
Rp 67,819,500
Rp 30,000,000 Rp 37,819,500
Tgl Keterangan Post Ref
Saldo Awal
3 Jurnal Penerimaan Kas JKM
18 Jurnal Penjualan JJ
20 Jurnal Penjualan JJ
30 Jurnal Penerimaan Kas JKM
Nama Pelanggan
Toko Kary
Kode Pelanggan
C004
Alamat
Nama Pelanggan
Toko Jack
Kode Pelanggan
C008
Alamat
a Komputer
Debit Kredit Saldo
Debit Kredit
Rp 8,250,000
Rp 7,628,500 Rp 15,878,500
Rp 8,250,000 Rp 7,628,500
Rp 7,628,500 Rp -
Rp 27,720,000 Rp 27,720,000
Rp 27,720,000 Rp -
note
Debit Kredit Saldo
Debit Kredit
Rp 12,000,000
Rp 6,000,000 Rp 6,000,000
Rp 15,427,500 Rp 21,427,500
Rp 2,557,500 Rp 23,985,000
Rp 23,985,000 Rp -
TOKO FLAZZ COMPUTER
JURNAL PEMBELIAN PER 31 JULI 2015
JB 01
No. Post D
Tgl Invoice Keterangan Ref Persediaan Lain - Lain eb
it
Keterangan
Juli 5 C1103 PT Putra Mas S003 Rp 11,200,000
6 C11312 PT Prismacom S004 Rp 13,000,000
8 C1139 PT Bola Dunia S001 Rp 1,080,000
12 C11333 PT Griyacom S005 Rp 37,800,000
14 C1140 PT Bola Dunia S001 Rp 12,050,000
14 C11310 PT Asus Indonesia S002 Rp 11,200,000
16 C1141 PT Bola Dunia S001 Rp 800,000
19 C11311 PT Asus Indonesia S002 Rp 11,200,000
19 C1142 PT Bola Dunia S001 Rp 21,530,000
21 C1104 PT Putra Mas S003 Rp 20,100,000
22 C11313 PT Prismacom S004 Rp 39,250,000
22 C11334 PT Griyacom S005 Rp 27,500,000
24 C1105 PT Putra Mas S003 Rp 32,700,000
27 C1312 PT Asus Indonesia S002 Rp 1,600,000
28 C11335 PT Griyacom S005 Rp 35,500,000
30 C11314 PT Prismacom S004 Rp 10,950,000
Rp 287,460,000
R
ULI 2015
JB 01
D
Lain - Lain eb
it
Total
Kredit
PPN Masukan Utang Dagang
Rp 1,120,000 R 12,320,000
Rp 1,300,000 pR 14,300,000
Rp 108,000 pR 1,188,000
Rp 3,780,000 pR 41,580,000
Rp 1,205,000 pR 13,255,000
Rp 1,120,000 pR 12,320,000
Rp 80,000 pR 880,000
Rp 1,120,000 pR 12,320,000
Rp 2,153,000 pR 23,683,000
Rp 2,010,000 Rpp 22,110,000
Rp 3,925,000 R 43,175,000
Rp 2,750,000 pR 30,250,000
Rp 3,270,000 pR 35,970,000
Rp 160,000 pR 1,760,000
Rp 3,550,000 pR 39,050,000
Rp 1,095,000 pR 12,045,000
p
Rp 28,746,000 R 316,206,000
p
TOKO
JURNAL
PE
Post
Tgl Keterangan No. Cek Ref Utang Dagang
Rp 286,036,000
TOKO FLAZ
JURNAL PENG
PER 31 J
Z COMPUTER
ELUARAN KAS ULI 2015
Debit Kredit
Lain - Lain Kas di Bank Persediaan
Keterangan Total
Biaya Iklan Rp 1,250,000 Rp 1,250,000
Rp 22,250,000
Rp 10,225,000
Biaya Listrik dan Air Rp 750,000 Rp 750,000
Rp 16,750,000
Rp 12,000,000
Utang Bank Rp 3,000,000 Rp 3,000,000
Biaya Bunga Bank Rp 2,680,000 Rp 2,680,000
Rp 12,320,000
Rp 14,300,000
Rp 20,000,000
Rp 12,320,000
Rp 15,323,000
Rp 21,580,000
Biaya Perawatan Kendaraan Rp 750,000 Rp 750,000
Prive Tn. Hartono Rp 1,200,000 Rp 1,200,000
Rp 25,000,000
Rp 22,110,000
Rp 43,175,000
Rp 23,683,000
Biaya Komisi Penjualan Rp 500,000 Rp 500,000
Biaya Gaji Rp 16,250,000 Rp 16,250,000
Rp 15,000,000
Rp 26,380,000 Rp 312,416,000
Pemasok PT Bola Dunia
Kode Pelanggan S001 Alamat
Saldo
Kredit
Rp 12,000,000
Rp 13,188,000
Rp 1,188,000
Rp 14,443,000
Rp 15,323,000
Rp 39,006,000
Rp 23,683,000
Rp -
Tgl Keterangan Ref Debit
Saldo Awal
5 Jurnal Pengeluaran Kas JKK Rp 22,250,000
14 Jurnal Pembelian JB
16 Jurnal Umum JU Rp 3,080,000
19 Jurnal Pembelian JB
22 Jurnal Pengeluaran Kas JKK Rp 12,320,000
27 Jurnal Pembelian JB
Pemasok PT Griyacom
Kode Pelanggan S005 Alamat
Saldo
Kredit
Rp 9,250,000
Rp 23,550,000
Rp 9,250,000
Rp 52,425,000
Rp 9,250,000
Rp 21,295,000
Tgl Keterangan Ref Debit
Saldo Awal
9 Jurnal Pengeluaran Kas JKK Rp 10,225,000
12 Jurnal Pembelian JB
21 Jurnal Pengeluaran Kas JKK Rp 20,000,000
22 Jurnal Pembelian JB
24 Jurnal Pengeluaran Kas JKK Rp 21,580,000
26 Jurnal Pengeluaran Kas JKK Rp 25,000,000
28 Jurnal Pembelian JB
RTU UTAN PER 31 JULI 2
ok PT Asus Indonesia
Pelanggan S002 Alamat
ok PT Griyacom
Pelanggan S005 Alamat
PUTER
G 015
Pemasok
P
Kode Pelang
Kredit Saldo S
Alamat
Debit Kredit
Rp 22,250,000
Rp -
Rp 12,320,000 Rp 12,320,000
Rp 9,240,000
Rp 12,320,000 Rp 21,560,000
Rp 9,240,000
Rp 1,760,000 Rp 11,000,000
Saldo Awal
5 Jurnal Pembelian JB
13 Jurnal Pengeluaran Kas JKK
20 Jurnal Pengeluaran Kas JKK
21 Jurnal Pembelian JB
24 Jurnal Pembelian JB
26 Jurnal Pengeluaran Kas JKK
31 Jurnal Pengeluaran Kas JKK
Kredit Saldo
Debit Kredit
Rp 10,225,000
Rp -
Rp 41,580,000 Rp 41,580,000
Rp 21,580,000
Rp 30,250,000 Rp 51,830,000
Rp 30,250,000
Rp 5,250,000
Rp 39,050,000 Rp 44,300,000
Pemasok
PT Putra
Kode Pelanggan
S003
Alamat
Mas
Debit Kredit Saldo
Debit Kredit
Rp 16,750,000
Rp 12,320,000 Rp 29,070,000
Rp 16,750,000 Rp 12,320,000
Rp 12,320,000 Rp -
Rp 22,110,000 Rp 22,110,000
Rp 35,970,000 Rp 58,080,000
Rp 22,110,000 Rp 35,970,000
Rp 15,000,000 Rp 20,970,000
TOKO FLAZZ COMPUTER
JURNAL UMUM PER 31 JULI 2015
TOTAL
Debit
Rp 5,500,000
Rp 550,000
Rp 4,650,000
Rp 3,080,000
Rp 3,250,000
Rp 325,000
Rp 2,800,000
Rp 50,000
Rp 250,000
Rp 375,000
Rp 225,000
Rp 145,000
Rp 21,200,000
Kredit
Rp 6,050,000
Rp 4,650,000
Rp 2,800,000
Rp 280,000
Rp 3,575,000
Rp 2,800,000
Rp 1,045,000
Rp 21,200,000
Kas di Bank Kode Akun 1101
Tgl Keterangan Ref Debit Kredit
Saldo Awal
Juli 31 Jurnal Penerimaan Kas JKM Rp 557,194,950
31 Jurnal Pengeluaran Kas JKK Rp 312,416,000
31 Jurnal Umum JU Rp 1,045,000
Saldo Awal
Juli 31 Jurnal Pembelian JB Rp 28,746,000
31 Jurnal Umum JU Rp 280,000
Saldo Awal
Saldo Awal
Juli 31 Jurnal Penjualan JJ Rp 35,653,000
31 Jurnal Penerimaan Kas JKM Rp 21,954,000
31 Jurnal Umum JU Rp 875,000
Saldo Awal
Saldo Awal
Komputer
Saldo Kode Akun
Debit Kredit
Rp 19,500,000
Saldo Awal
Akumulasi Penyusutan Ba
Saldo Kode Akun
Tgl Keterangan Ref
Kas Kecil
Kode Akun
Saldo Awal
Utang Bank
Saldo Kode Akun
Debit Kredit
Rp 96,820,000
Rp 132,473,000
Rp 154,427,000
Rp 153,552,000
Saldo Awal
Juli 31 Jurnal Pengeluaran Kas JKK
Potongan Penjualan
Saldo Kode Akun
Debit Kredit
Rp 8,750,000
Biaya Perlengkapan
Saldo Kode Akun
Debit Kredit
Rp 2,680,000
Potongan Penjualan
Kode Akun
Biaya Perlengkapan
Kode Akun
Biaya Penyusutan Kompu
Saldo Kode Akun
Debit Kredit
Tgl
Juli 31
31
31
31
1107 Asuransi di Ba
Debit Kredit Saldo
Debit Kredit
Rp 6,500,000
Tgl
1221 Akumulasi Pen
Debit Kredit Saldo
Debit Kredit
Rp 6,500,000
Tgl
Asuransi di Ba
Akumulasi Pen
Utang Dagang
Debit Kredit
Rp 51,667,000
Juli 31
31
31
Tgl
Tgl
Juli 31
31
Tgl
Modal Tn. Hart
Harga Pokok P
Biaya Asuransi
5110 Biaya Penyusu
Debit Kredit Saldo
Debit Kredit
Tgl
Tgl
Juli 31
5120
Debit Kredit Saldo
Debit Kredit
Rp 50,000 Rp 50,000
Biaya Penyusu
Biaya BBM
TOKO FLAZZ COMPUTER BUKU BESAR
PER 31 JULI 2015
Saldo Awal
Jurnal Pembelian JB Rp 287,460,000
Jurnal Penjualan JJ Rp 304,760,000
Jurnal Penerimaan Kas JKM Rp 187,180,000
Jurnal Umum JU Rp 4,650,000
Saldo Awal
Saldo Awal
103
Sal
Debit
Rp 400,600,000
Rp 688,060,000
Rp 383,300,000
Rp 196,120,000
Rp 200,770,000
Sal
Debit
Rp 5,500,000
Sal
Debit
101
Sal
Saldo Awal
Jurnal Pembelian JB Rp 316,206,000
Jurnal Pengeluaran Kas JKK Rp 286,036,000
Jurnal Umum JU Rp 3,080,000
Saldo Awal
Sal
Debit
Sal
Debit
Rp 304,760,000
Rp 491,940,000
Rp 484,490,000
106
Sal
Debit
tan Peralatan Toko Kode Akun 5111
Keterangan Ref Debit Kredit
116
Sal
Debit
Rp 250,000
Piutang Dagang Kode Akun
do
Kredit
Saldo Awal
Juli 31 Jurnal Penjualan JJ Rp 392,183,000
31 Jurnal Penerimaan Kas JKM
31 Jurnal Umum JU
Saldo Awal
Peralatan Toko Kode Akun
do
Kredit
Rp 2,500,000
Saldo Awal
Saldo Awal
Tgl Keterangan
Saldo Awal
Kredit Saldo
Debit Kredit
Rp 2,750,000
Tgl Keterangan
Saldo Awal
Kredit Saldo
Debit Kredit
Rp 7,400,000
Tgl Keterangan
Saldo Awal
Kredit Saldo
Tgl Keterangan
Cada
ngan
Piuta
ng
Tak
Terta
gih
Kend
araan
Akum
ulasi
Penyu
sutan
Perala
tan
Toko
Utang
Bung
a
Debit Kredit
Saldo Awal
Kredit Saldo
Debit Kredit
Rp 1,200,000
Tgl Keterangan
Kredit Saldo
Debit Kredit
Rp 16,250,000
Tgl Keterangan
Kredit Saldo
Debit Kredit
Tgl Keterangan
Biaya
Listri
k dan
Air
Biaya
Iklan
Kredit Saldo
Debit Kredit
Tgl Keterangan
Kredit Saldo
Debit Kredit
Rp 500,000
Tgl Keterangan
Biaya
Peraw
atan
Kend
araan
Kode Akun 1105
Ref Debit Kredit Saldo
Debit Kredit
Rp 2,976,000
Rp 120,000,000
Rp 5,067,000
JJ Rp 356,530,000 Rp 356,530,000
JKM Rp 219,540,000 Rp 576,070,000
Kredit
1,250,000
1,100,000
1,550,000
750,000
100,000
133,000
1,667,000
1,340,000
4,179,360
12,069,360
No Nama Akun Neraca Saldo
Akun Debit Kredit
1101 Kas di Bank Rp 281,733,950
1102 Kas Kecil Rp 2,000,000
1103 Persediaan Rp 200,770,000
1104 Piutang Dagang Rp 139,312,000
1105 Cadangan Piutang Tak Tertagih Rp 2,976,000
1106 PPN Masukan Rp 87,116,000
1107 Iklan di Bayar di Muka Rp 6,500,000
1109 Asuransi di Bayar di Muka Rp 5,500,000
1111 Perlengkapan Toko Rp 2,750,000
1210 Kendaraan Rp 120,000,000
1211 Akumulasi Penyusutan Kendaraan Rp 19,500,000
1221 Komputer Rp 6,500,000
1222 Akumulasi Penyusutan Komputer Rp 2,500,000
1231 Peralatan Toko Rp 7,400,000
1232 Akumulasi Penyusutan Peralatan Toko Rp 5,067,000
1240 Bangunan Rp 500,000,000
1241 Akumulasi Penyusutan Bangunan Rp 51,667,000
2101 Utang Dagang Rp 97,565,000
2102 Utang Gaji Rp -
2103 Utang Bunga Rp -
2114 PPN Keluaran Rp 153,552,000
2201 Utang Bank Rp 265,000,000
3101 Modal Tn. Hartono Rp 730,095,000
3102 Prive Tn. Hartono Rp 1,200,000
3103 Ikhtisar Laba Rugi
4101 Penjualan Rp 576,070,000
4102 Retur Penjualan dan Pengurangan Harga Rp 8,750,000
4103 Potongan Penjualan Rp 26,745,050
5101 Harga Pokok Penjualan Rp 484,490,000
5102 Biaya Gaji Rp 16,250,000
5103 Biaya Listrik dan Air Rp 975,000
5104 Biaya Bunga Bank Rp 2,680,000
5105 Biaya Perlengkapan Rp -
5106 Biaya Asuransi Rp -
5107 Biaya Ongkos Kirim Rp -
5108 Biaya Iklan Rp 1,250,000
5109 Biaya Penyusutan Kendaran Rp -
5110 Biaya Penyusutan Komputer Rp -
5111 Biaya Penyusutan Peralatan Toko Rp -
5112 Biaya Penyusutan Bangunan Rp -
5113 Biaya Kerugian Penghapusan Piutang Rp -
5114 Biaya Surat Kabar dan TV Kabel Rp 145,000
5115 Biaya Telepon dan Internet Rp 375,000
5116 Biaya BBM Rp 250,000
5117 Biaya Komisi Penjualan Rp 500,000
5118 Biaya Perawatan Kendaraan Rp 750,000
5119 Biaya Transportasi Rp -
5120 Biaya Retribusi Kebersihan Rp 50,000
JUMLAH Rp 1,903,992,000 Rp 1,903,992,000
LABA
TOKO FLAZZ COMPUTER
NERACA LAJUR PER 31 JULI 2015
Laba
Debit
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
8,750,000
26,745,050
484,490,000
16,250,000
975,000
4,020,000
1,550,000
1,100,000
-
2,500,000
Rp 750,000 Rp - Rp 750,000 Rp - Rp
Rp 100,000 Rp - Rp 100,000 Rp - Rp
Rp 133,000 Rp - Rp 133,000 Rp - Rp
Rp 1,667,000 Rp - Rp 1,667,000 Rp - Rp
Rp 4,179,360 Rp - Rp 4,179,360 Rp - Rp
Rp - Rp - Rp 145,000 Rp - Rp
Rp - Rp - Rp 375,000 Rp - Rp
Rp - Rp - Rp 250,000 Rp - Rp
Rp - Rp - Rp 500,000 Rp - Rp
Rp - Rp - Rp 750,000 Rp - Rp
Rp - Rp - Rp - Rp - Rp
Rp - Rp - Rp 50,000 Rp - Rp
Rp 12,069,360 Rp 12,069,360 Rp 1,912,161,360 Rp 1,912,161,360 Rp
Rp
Rp
750,000
100,000
133,000
1,667,000
4,179,360
145,000
375,000
250,000
500,000
750,000
-
50,000
555,279,410
20,790,590
576,070,000
Rugi Neraca
Kredit Debit Kredit
Rp - Rp 281,733,950 Rp -
Rp - Rp 2,000,000 Rp -
Rp - Rp 200,770,000 Rp -
Rp - Rp 139,312,000 Rp -
Rp - Rp - Rp 7,155,360
Rp - Rp 87,116,000 Rp -
Rp - Rp 5,250,000 Rp -
Rp - Rp 4,400,000 Rp -
Rp - Rp 1,200,000 Rp -
Rp - Rp 120,000,000 Rp -
Rp - Rp - Rp 20,250,000
Rp - Rp 6,500,000 Rp -
Rp - Rp - Rp 2,600,000
Rp - Rp 7,400,000 Rp -
Rp - Rp - Rp 5,200,000
Rp - Rp 500,000,000 Rp -
Rp - Rp - Rp 53,334,000
Rp - Rp - Rp 97,565,000
Rp - Rp - Rp -
Rp - Rp - Rp 1,340,000
Rp - Rp - Rp 153,552,000
Rp - Rp - Rp 265,000,000
Rp - Rp - Rp 730,095,000
Rp - Rp 1,200,000 Rp -
Rp - Rp - Rp -
Rp 576,070,000 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 - 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 576,070,000 Rp 1,356,881,950 Rp 1,336,091,360
Rp 20,790,590
Rp 576,070,000 Rp 1,356,881,950 Rp 1,356,881,950
TOKO FLAZZ COMPUTER
LAPORAN LABA RUGI PER 31 JULI 2015
PENDAPATAN
4101 Penjualan Rp 576,070,000
4102 Retur Penjualan dan Pengurangan Harga Rp 8,750,000
4103 Potongan Penjualan Rp 26,745,050
Penjualan Bersih Rp 540,574,950
5101 Harga Pokok Penjualan Rp 484,490,000
Laba Bruto
BEBAN - BEBAN
5102 Biaya Gaji Rp 16,250,000
5103 Biaya Listrik dan Air Rp 975,000
5104 Biaya Bunga Bank Rp 4,020,000
5105 Biaya Perlengkapan Rp 1,550,000
5106 Biaya Asuransi Rp 1,100,000
5107 Biaya Ongkos Kirim Rp -
5108 Biaya Iklan Rp 2,500,000
5109 Biaya Penyusutan Kendaran Rp 750,000
5110 Biaya Penyusutan Komputer Rp 100,000
5111 Biaya Penyusutan Peralatan Toko Rp 133,000
5112 Biaya Penyusutan Bangunan Rp 1,667,000
5113 Biaya Kerugian Penghapusan Piutang Rp 4,179,360
5114 Biaya Surat Kabar dan TV Kabel Rp 145,000
5115 Biaya Telepon dan Internet Rp 375,000
5116 Biaya BBM Rp 250,000
5117 Biaya Komisi Penjualan Rp 500,000
5118 Biaya Perawatan Kendaraan Rp 750,000
5119 Biaya Transportasi Rp -
5120 Biaya Retribusi Kebersihan Rp 50,000
Total Beban Usaha
Laba Bersih
Rp 56,084,950
Rp 35,294,360
Rp 20,790,590
15
TOKO FLAZZ COMPUTER
LAPORAN PERUBAHAN EKUITAS PER 31 JULI 2015
AKTIVA TETAP
Perlengkapan Toko Rp 1,200,000
Kendaraan Rp 120,000,000
Akumulasi Penyusutan Kendaraan Rp (20,250,000)
Komputer Rp 6,500,000
Akumulasi Penyusutan Komputer Rp (2,600,000)
Peralatan Toko Rp 7,400,000
Akumulasi Penyusutan Peralatan Toko Rp (5,200,000)
Bangunan Rp 500,000,000
Akumulasi Penyusutan Bangunan Rp (53,334,000)
JUMLAH AKTIVA TETAP Rp 553,716,000
LIABILITAS
LIABILITAS JANGKA PENDEK
Utang Dagang Rp 97,565,000
Utang Gaji Rp -
Utang Bunga Rp 1,340,000
PPN Keluaran Rp 153,552,000
JUMLAH LIABILITAS JANGKA PENDEK Rp 252,457,000
EKUITAS
Modal Tn. Hartono Rp 749,685,590
Kredit
7,155,360
20,250,000
2,600,000
5,200,000
53,334,000
97,565,000
-
1,340,000
153,552,000
265,000,000
749,685,590
Rp 1,355,681,950