Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Si Penerima
2 Kredit
Transaksi 4
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Si Penerima
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Si Penerima
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Si Penerima
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Si Penerima
2 Kredit
Transaksi 28
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Si Penerima
2 Kredit
Transaksi 29
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Si Penerima
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Si Penerima
2 Kredit
PT CAHAYA BINTANG ELEKTRINDO
SALES JOURNAL / JURNAL PENJUALAN Voucher No
Tanggal
Dijual kepada :
No Uraian No Acc Debet Kredit
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Si Penerima
2 Kredit
PT CAHAYA BINTANG ELEKTRINDO
PURCHASE JOURNAL / JURNAL PEMBELIAN Voucher No PJ-121
Tanggal 9-Dec-11
Dibeli dari : PT Samson Indonesia
No Uraian No Acc Debet Kredit
TV 14 Inventory 24,375,000
VAT Tax In 2,437,500
Account Payable Trade 26,812,500
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Purchases
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Purchases
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Purchases
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Purchases
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Purchases
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Purchases
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Purchases
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Purchases
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Kasir/Accounting Purchases
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Accounting
2 Kredit
Transaksi 7
Syarat pembayaran
1 Tunai Disetujui Accounting
2 Kredit
Transaksi 7
Syarat pembayaran
1 Tunai Disetujui Accounting
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Accounting
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Accounting
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Accounting
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Accounting
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Accounting
2 Kredit
Syarat pembayaran
1 Tunai Disetujui Accounting
2 Kredit
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting Diserahkan oleh
Transaksi-1
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting Diserahkan oleh
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting Diserahkan oleh
Transaksi 22
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting Diserahkan oleh
Transaksi 24
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting Diserahkan oleh
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting Diserahkan oleh
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting Diserahkan oleh
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting Diserahkan oleh
PT CAHAYA BINTANG ELEKTRINDO
KAS / BANK KELUAR Voucher No
Tanggal
Dibayar kepada :
No Uraian No Acc Debet
Entertainment Expenses (Marketing) 750,550
Cash
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 3
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 5
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 6
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 10
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 12
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 14
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 15
Transaksi 17
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 20
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 21
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 23
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 26
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 30
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 31
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 32
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 33
PT CAHAYA BINTANG ELEKTRINDO
KAS / BANK KELUAR Voucher No
Tanggal
Dibayar kepada : Dirjen Pajak
No Uraian No Acc Debet
TAX EXPENSES 59,509,313
Mandiri Bank
Cek/Bilyet Giro No
Bank Mandiri Disetujui Kasir/Accounting
Transaksi 33
KK-472
5-Dec-11
Kredit
750,550
Si Penerima
KK-473
6-Dec-11
Kredit
1,952,250
Si Penerima
KK-474
6-Dec-11
Kredit
3,101,050
Si Penerima
BK-198
8-Dec-11
Kredit
7,500
Si Penerima
BK-199
9-Dec-11
Kredit
100,000,000
Si Penerima
BK-200
10-Dec-11
Kredit
20,798,825
Si Penerima
KK-475
10-Dec-11
Kredit
1,125,750
Si Penerima
KK-476
13-Dec-11
Kredit
2,855,800
Si Penerima
BK-201
10-Dec-11
Kredit
2,152,115
Si Penerima
BK-202
19-Dec-11
Kredit
99,000,000
Si Penerima
BK-203
19-Dec-11
Kredit
65,000,000
Si Penerima
KK-477
20-Dec-11
Kredit
2,631,500
Si Penerima
BK-204
19-Dec-11
Kredit
275,250
Si Penerima
BK-205
26-Dec-11
Kredit
102,270,893
Si Penerima
KK-478
26-Dec-11
Kredit
3,401,050
Si Penerima
KK-479
26-Dec-11
Kredit
260,000,000
Si Penerima
BK-206
26-Dec-11
Kredit
133,100,000
Si Penerima
BK-207
26-Dec-11
Kredit
59,509,313
Si Penerima
PT. CAHAYA BINTANG ELEKTRINDO
BUKU KAS
31 DESEMBER 2011
01/12/11 Saldo
20/12/11 OTHER INCOME KM-193 99,000,000
05/12/11 Entertainment Expenses (Marketing) KK-472
06/12/11 Electricity, telp Expenses (Marketing) KK-473
Electricity, telp Expenses (Administrasi) KK-473
06/12/11 Gasolin, parking, tol Exp (Marketing) KK-474
Gasolin, parking, tol Exp (Administrasi) KK-474
10/12/11 Entertainment Expenses (Administrasi) KK-475
13/12/11 Gasolin, parking, tol Exp (Marketing) KK-476
Gasolin, parking, tol Exp (Administrasi) KK-476
20/12/11 Gasolin, parking, tol Exp (Marketing) KK-477
Gasolin, parking, tol Exp (Administrasi) KK-477
26/12/11 Gasolin, parking, tol Exp (Marketing) KK-478
Gasolin, parking, tol Exp (Administrasi) KK-478
26/12/11 Contraction in prosess KK-479
VAT Tax In KK-479
KREDIT SALDO
621,338,000
720,338,000
750,550 719,587,450
1,171,350 718,416,100
780,900 717,635,200
1,975,500 715,659,700
1,125,550 714,534,150
1,125,750 713,408,400
1,755,600 711,652,800
1,100,200 710,552,600
1,511,500 709,041,100
1,120,000 707,921,100
2,150,500 705,770,600
1,250,550 704,520,050
250,000,000 454,520,050
10,000,000 444,520,050
PT. CAHAYA BINTANG ELEKTRINDO
BUKU BANK
31 DESEMBER 2011
CS 102
Saldo
Kredit
CS 103
Saldo
Kredit
CS 104
Saldo
Kredit
CS 105
Saldo
Kredit
CS 106
Saldo
Kredit
CS 107
Saldo
Kredit
CS 108
Saldo
Kredit
CS 109
Saldo
Kredit
CS 110
Saldo
Kredit
CS 111
Saldo
Kredit
CS 112
Saldo
Kredit
Saldo
Kredit
BUKU BESAR SUB
UTANG USAHA (Account Payable)
Saldo
Kredit
110,000,000
Saldo
Kredit
99,000,000
-
PT CAHAYA BINTANG ELEKTRINDO
TABEL PENYUSUTAN AKTIVA TETAP
No Nama Aktiva Tgl perolehan Harga perolehan Ak. Peny Tarif B. Peny
37,650,000 188,550,000
37,650,000 188,550,000
249,000,000 628,200,000
249,000,000 628,200,000
1,000,000,000
81,000,000 159,000,000
81,000,000 1,159,000,000
GENERAL LEDGER
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
80,000,000
SALDO
KREDIT
234,975,000
SALDO
KREDIT
34,512,500
SALDO
KREDIT
374,000,000
418,687,500
154,687,500
SALDO
KREDIT
3,486,825
6,480,682
2,993,857
SALDO
KREDIT
145,726,056
SALDO
KREDIT
275,250,500
SALDO
KREDIT
1,250,600,000
1,358,695,000
SALDO
KREDIT
475,000,000
499,570,000
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
12,500,000
SALDO
KREDIT
99,000,000
SALDO
KREDIT
SALDO
KREDIT
SALDO
KREDIT
PT CAHAYA BINTANG ELEKTRINDO
BALANCE SHEET (Neraca Perbandingan)
PER 31 DES 2011
Nov Des Selisih
ASSETS
CURRENT ASSETS :
Cash Rp 621,338,000 Rp 444,520,050
Cash US $
Mandiri bank Rp 820,885,325 Rp 300,635,429
Time Deposit Rp 500,000,000 Rp 500,000,000
Note Receivable Rp 500,000,000 Rp 500,000,000
Account Receivable Trade Rp 107,723,000 Rp 325,645,000
Interest receivable
TV 14" Inventory Rp 71,500,000 Rp 31,200,000
CD Player Inventory Rp 138,650,000 Rp 42,775,000
Tape Dek Inventory Rp 29,250,000 Rp 11,700,000
Persediaan Dalam Perjalanan Rp 133,100,000
VAT Tax In Rp 4,062,000 Rp 14,062,500
PPh Art 23 Rp 750,000 Rp 750,000
PPh Art 25 Rp 5,250,000 Rp 5,365,000
Prepayment Rent Rp 192,500,000 Rp 192,500,000
Prepayment Insurance Rp 34,350,000 Rp 34,350,000
Total Current Assets Rp 3,026,258,325 Rp 2,536,602,979
FIXED ASSETS
Lands Rp 1,000,000,000 Rp 1,000,000,000
Building Rp 240,000,000 Rp 240,000,000
Building Accum. Depr -Rp 80,000,000 Rp (80,000,000)
Vehicles Rp 877,200,000 Rp 877,200,000
Vehicles Accum. Depr -Rp 234,975,000 Rp (234,975,000)
Office Equipment Rp 226,200,000 Rp 226,200,000
Office Equipment Accum. Depr -Rp 34,512,500 Rp (34,512,500)
Constuction on proses Rp - Rp 250,000,000
Rp 1,993,912,500 Rp 2,243,912,500
Total Fixed Assets
TOTAL ASSETS Rp 5,020,170,825 Rp 4,780,515,479
LIABILITIES
Account Payable Trade 374,000,000 154,687,500
Vat Tax Out 21,259,500 22,906,000
PPh ps 21 Tax 3,486,825 2,993,857
Other Current Liability 145,726,056 145,726,056
Vat tax payable - -
TOTAL LIABILITIES Rp 544,472,381 Rp 326,313,413
OWNER'S EQUITY :
OWNER'S Shareholder 4,000,000,000 Rp 4,000,000,000
Retained earning 275,250,500 Rp 275,250,500
Current year earning
TOTAL EQUITY Rp 4,275,250,500 Rp 4,275,250,500
NO AKUN NAMA AKUN
11000 ASSETS DEBET KREDIT
11100 CURRENT ASSETS
11110 Cash 444,520,050
11120 Mandiri bank 300,635,429
11140 Time Deposit 500,000,000
11210 Note Receivable 500,000,000
11215 Interest receivable -
13110 Account Receivable Trade 325,645,000
14101 TV 14" Inventory 31,200,000
14102 CD Player Inventory 42,775,000
14103 Tape Dek Inventory 11,700,000
14200 Inventory in Transit 133,100,000
15210 VAT Tax In 14,062,500
15220 PPh Art 23 750,000
15230 PPh Art 25 5,365,000
15310 Prepayment Rent 192,500,000
15320 Prepayment Insurance 34,350,000
17000 FIXED ASSETS
17110 Lands 1,000,000,000
17120 Building 240,000,000
17130 Building Accum. Depr 80,000,000
17210 Vehicles 877,200,000
17240 Vehicles Accum. Depr 234,975,000
17310 Office Equipment 226,200,000
17320 Office Equipment Accum. Depr 34,512,500
18110 Contruction in procress 250,000,000
21100 CURRENT LIABILITIES
21110 Account Payable Trade 154,687,500
21310 Vat Tax Out 22,906,000
21320 PPh ps 21 Tax 2,993,857
21330 VAT Tax Payable -
21590 Other Current Liability 145,726,056
23000 LONG TERM LIABILITY
31100 OWNER'S Shareholder 4,000,000,000
32100 Retained Earning 275,250,500
33100 Current Year Earning -
41000 SALES
41101 TV 14" Sales 1,358,695,000
41102 CD Player Sales 1,324,637,500
41103 Tape Dek Sales 499,570,000
42110 Sales Retur 422,500
51101 COGS TV 14" 466,941,816
51102 COGS CD Plyer 783,886,604
51103 COGS Tape Dek 627,421,580
61000 EXPENSES
61100 Marketing Expenses
61101 Salaries Exp 380,755,000
61102 Depreciation Exp 109,883,125
61103 Traveling and Trasnportation Exp 25,512,500
61104 Entertaiment Exp 16,535,750
61105 Repair & Maintenance Vehicles Exp 5,652,220
61106 Gasoline, Parking, Tol Exp 17,319,370
61107 Electrical & telp Exp 16,553,516
61108 Office Maintenance Exp 13,525,620
61109 Rental Exp 12,000,000
61110 Representation Exp 11,525,000
61111 Donation Exp 7,562,500
61112 Insurance Exp 5,256,000
61113 Other Exp 3,215,660
63100 GENERAL & ADM EXPENSES
63101 Salaries Exp 406,672,000
63102 Depreciation Exp 89,904,375
63103 Traveling and Trasnportation Exp 15,625,000
63104 Entertaiment Exp 12,327,950
63105 Repair & Maintenance Vehicles Exp 5,500,000
63106 Gasoline, Parking, Tol Exp 8,852,550
63107 Electrical & telp Exp 2,630,929
63108 Office Maintenance Exp 1,624,580
63109 Insurance Exp 1,256,200
63110 Donation Exp 500,000
63111 Other Exp 546,526
65000 TAX
65100 Income Tax Art 21 Exp -
65200 Income Tax Art 4 (2) Exp -
65399 Income Tax Art 23 Exp -
67100 Taxed Exp 59,509,313
69190 Amortisation -
81100 OTHER INCOME
81110 Bank Service (Jasa Giro) 12,500,000
81120 Interest Deposit 8,750,000
81600 Other Income 99,000,000
91100 OTHER EXPENSES
91101 Bank Service Exp 282,750
91102 Taxed Service -
91109 Other Exp 15,000,000
JUMLAH 8,254,203,913 8,254,203,913
-
STOCK :
Bulan :
Masuk Keluar
Tanggal No Bukti Keterangan
Unit Harga @ Jumlah Unit
12/1/2011 SALDO AWAL
12/5/2011 605/CBE/INV/XII/11 SANGHAI ELEKTRONIKA 75
12/7/2011 21/AE/NR/XII/11 ADAYA ELEKTRINDO (1)
12/8/2011 607/CBE/INV/XII/11 BARKAH ELEKTRONIK 75
12/9/2011 5122/SM/XII/11 SAMSON INDONESIA 75 325,000 24,375,000
12/19/2011 610/CBE/INV/XII/11 SANGHAI ELEKTRONIKA 40
12/22/2011 611/CBE/INV/XII/11 MALAYA TRADING 38
12/22/2011 5210/SM/XII/11 SAMSON INDONESIA 50 325,000 16,250,000
12/22/2011 612/CBE/INV/XII/11 GEMA UTAMA 10
12/23/2011 613/CBE/INV/XII/11 DEPARTEMEN SOSIAL 12
STOCK :
Bulan :
Masuk Keluar
Tanggal No Bukti Keterangan
Unit Harga @ Jumlah Unit
12/1/2011 SALDO AWAL
12/5/2011 605/CBE/INV/XII/11 SANGHAI ELEKTRONIKA 85
12/6/2011 606/CBE/INV/XII/11 DARMALA JAYA BAKTI 50
12/8/2011 607/CBE/INV/XII/11 BARKAH ELEKTRONIK 50
12/15/2011 608/CBE/INV/XII/11 CAHAYA ELEKTRONIK 65
12/17/2011 609/CBE/INV/XII/11 SAMUDRA JAYA 75
STOCK :
Bulan :
Masuk Keluar
Tanggal No Bukti Keterangan
Unit Harga @ Jumlah Unit
12/1/2011 SALDO AWAL
12/8/2011 607/CBE/INV/XII/11 BARKAH ELEKTRONIK 50
12/15/2011 608/CBE/INV/XII/11 CAHAYA ELEKTRONIK 40
STOCK :
Bulan :
Masuk Keluar
Tanggal No Bukti Keterangan
Unit Harga @ Jumlah Unit
Nama Barang :TV 14
Kode Barang :TV14
Keluar Stock
Harga @ Jumlah Unit Harga @ Jumlah
220 325,000 71,500,000
325,000 24,375,000 145 325,000 47,125,000
325,000 (325,000) 146 325,000 47,450,000
325,000 24,375,000 71 325,000 23,075,000
146 325,000 47,450,000
325,000 13,000,000 106 325,000 34,450,000
325,000 12,350,000 68 325,000 22,100,000
118 325,000 38,350,000
325,000 3,250,000 108 325,000 35,100,000
325,000 3,900,000 96 325,000 31,200,000
Nama Barang :
Kode Barang :
Keluar Stock
Harga @ Jumlah Unit Harga @ Jumlah
150 195,000 29,250,000
195,000 9,750,000 100 195,000 19,500,000
195,000 7,800,000 60 195,000 11,700,000
Nama Barang :
Kode Barang :
Keluar Stock
Harga @ Jumlah Unit Harga @ Jumlah