Jurnal Umum
Periode Mei 2016
IDR 35,280,000
IDR 600,000
IDR 67,130,000
IDR 41,000,000
IDR 22,300,000
IDR 54,000,000
IDR 32,000,000
IDR 35,280,000
IDR 11,000,000
IDR 67,130,000
IDR 18,700,000
IDR 33,450,000
IDR 13,230,000
IDR 8,000,000
IDR 108,900,000
IDR 70,000,000
IDR 2,300,000
IDR 42,900,000
IDR 87,120,000
IDR 4,950,000
IDR 7,500,000
IDR 4,800,000
IDR 56,000,000
IDR 29,000,000
IDR 2,400,000
IDR 77,175,000
IDR 47,000,000
IDR 111,200,000
IDR 82,170,000
IDR 1,177,515,000
Panorama Hijau
Buku Besar
Periode Mei 2016
Akun : Kas
Tanggal Nama Akun Ref Debit
1 Saldo awal IDR 83,600,000
1
4
7 IDR 22,300,000
10 IDR 54,000,000
13
15
16 IDR 67,130,000
19
19
20
21
21 IDR 42,900,000
26
28
28
29
30 IDR 111,200,000
31
Saldo IDR 84,500,000
30 IDR 77,175,000
30
Saldo IDR 245,875,000
Akun : Persediaan
Tanggal Nama Akun Ref Debit
1 Saldo Awal IDR 624,400,000
3 IDR 35,280,000
4 IDR 600,000
6
10
19 IDR 18,700,000
20 IDR 8,000,000
20
21 IDR 87,120,000
24
26 IDR 4,800,000
30
Saldo IDR 583,950,000
Akun : Penjualan
Tanggal Nama Akun Ref Debit
1 Saldo awal
6
10
20
30
Jpy
16
IDR 5,000,000
IDR 600,000
IDR 35,280,000
IDR 11,000,000
IDR 18,700,000
IDR 33,450,000
IDR 13,230,000
IDR 2,300,000
IDR 7,500,000
IDR 56,000,000
IDR 29,000,000
IDR 2,400,000
IDR 82,170,000
IDR 22,300,000
IDR 67,130,000
IDR 42,900,000
IDR 111,200,000
IDR 70,000,000
IDR 4,950,000
IDR 47,000,000
IDR 13,950,000 IDR 570,000,000 (Debit)
IDR 8,000,000
IDR 4,800,000
IDR 50,200,000 (Debit)
Keterangan
Debit Kredit
Kas IDR 84,500,000
Piutang usaha IDR 245,875,000
Persediaan IDR 583,950,000
Perkiraan barang retur IDR 15,200,000
Asuransi dibayar dimuka IDR 16,800,000
Perlengkapan toko IDR 13,800,000
Peralatan toko IDR 569,500,000
Akumulasi penyusutan - peralatan toko IDR 56,700,000
Utang usaha IDR 63,150,000
Utang gaji
Utang pengembalian dana IDR 29,270,000
Modal Lina Talisa 1 Juni 2016 IDR 685,300,000
Prive Lina Talisa IDR 135,000,000
Ikhtisar laba rugi IDR -
Penjualan IDR 5,376,205,000
Beban pokok penjualan IDR 3,013,000,000
Beban gaji penjualan IDR 720,800,000
Beban iklan IDR 292,000,000
Beban penyusutan
Beban perlengkapan toko
Beban penjualan lain-lain IDR 12,600,000
Beban gaji kantor IDR 411,100,000
Beban sewa IDR 88,700,000
Beban asuransi
Beban administrasi lain-lain IDR 7,800,000
Saldo IDR 6,210,625,000 IDR 6,210,625,000
Panorama Hijau
Jurnal Penyesuaian
Periode Mei 2016
Keterangan
Debit Kredit Nama : Joe Herdhian ( Lo
Beban Pokok Penjualan IDR 13,950,000 Jurusan : D3 Manajemen
Persediaan IDR 13,950,000 Mata Kuliah : Pengantar
Beban asuransi IDR 12,000,000
Asuransi dibayar dimuka IDR 12,000,000
Beban perlengkapan IDR 9,800,000
Perlengkapan IDR 9,800,000
Beban penyusutan IDR 14,000,000
Akumulasi penyusutan IDR 14,000,000
Beban gaji penjualan IDR 7,000,000
Utang gaji IDR 7,000,000
Beban gaji kantor IDR 6,600,000
Utang gaji IDR 6,600,000
Penjualan IDR 60,000,000
Utang pengembalian dana IDR 60,000,000
Perkiraan barang retur IDR 35,000,000
Beban Pokok Penjualan IDR 35,000,000
Saldo IDR 158,350,000 IDR 158,350,000
Nama : Joe Herdhian ( Lokal A )
Jurusan : D3 Manajemen Perusahaan
Mata Kuliah : Pengantar Akuntansi
Panorama Hijau
Neraca Saldo Sebelum Penyesuaian
Periode Mei 2016
Keterangan
Debit Kredit
Kas IDR 84,500,000
Piutang usaha IDR 245,875,000
Persediaan IDR 570,000,000
Perkiraan barang retur IDR 50,200,000
Asuransi dibayar dimuka IDR 4,800,000
Perlengkapan toko IDR 4,000,000
Peralatan toko IDR 569,500,000
Akumulasi penyusutan - peralatan toko IDR 70,700,000
Utang usaha IDR 63,150,000
Utang gaji IDR 13,600,000
Utang pengembalian dana IDR 29,270,000
Modal Lina Talisa 1 Juni 2016 IDR 685,300,000
Prive Lina Talisa IDR 135,000,000
Ikhtisar laba rugi IDR -
Penjualan IDR 5,316,205,000
Beban pokok penjualan IDR 2,991,950,000
Beban gaji penjualan IDR 727,800,000
Beban iklan IDR 292,000,000
Beban penyusutan IDR 14,000,000
Beban perlengkapan toko IDR 9,800,000
Beban penjualan lain-lain IDR 12,600,000
Beban gaji kantor IDR 417,700,000
Beban sewa IDR 88,700,000
Beban asuransi IDR 12,000,000
Beban administrasi lain-lain IDR 7,800,000
Saldo IDR 6,238,225,000 IDR 6,238,225,000
Nama : Joe Herdhian ( Lokal A )
Jurusan : D3 Manajemen Perusahaan
Mata Kuliah : Pengantar Akuntansi
Panorama Hijau
Kertas Kerja
Periode Mei 2016
Panorama Hijau
Laporan Posisi Keuangan
per 31 Mei 2016
Aset
Aset Lancar
Kas IDR 84,500,000
piutang usaha IDR 245,875,000
persediaan IDR 570,000,000
perkiraan barang retur IDR 50,200,000
asuransi bayar dimuka IDR 4,800,000
perlengkapan toko IDR 4,000,000
Jumlah IDR 959,375,000
Aset Tetap
peralatan toko
akm. Penyusutan peralatan
Jumlah
Total Aset IDR 1,458,175,000
Laporan Laba/Rugi
Penjualan
Beban Pokok Penjualan IDR 2,991,950,000
Beban Gaji Penjualan IDR 727,800,000
Beban Iklan IDR 292,000,000
Beban Penyusutan IDR 14,000,000
Beban Perlengkapan Toko IDR 9,800,000
Beban Penjualan Lain-lain IDR 12,600,000
Beban Gaji Kantor IDR 417,700,000
Beban Sewa IDR 88,700,000
Beban Asuransi IDR 12,000,000
Beban Administrasi Lain-lain IDR 7,800,000
Jumlah beban IDR 4,574,350,000
Laba neto
Panorama Hijau
poran Posisi Keuangan
per 31 Mei 2016
liabilitas
Utang Usaha IDR 63,150,000
utang gaji IDR 13,600,000
Utang pengembalian dana IDR 89,270,000
jumlah IDR 166,020,000
ekuitas pemilik
Modal,Lina talisa IDR 1,395,755,000
IDR 1,561,775,000
IDR 569,500,000
IDR 70,700,000
IDR 498,800,000
IDR 5,316,205,000
IDR 741,855,000
Panorama Hijau
Jurnal Penutup
Per 31 Mei 2016
TGL Keterangan ref post D
2016 31 Penjualan 410 IDR 5,316,205,000
Mei Ikhtisar Laba Rugi 312
31 Ikhtisar Laba Rugi 312 IDR 4,574,350,000
Beban Pokok Penjualan 510
Beban Gaji Penjualan 520
Beban Iklan 521
Beban Penyusutan 522
Beban Perlengkapan Toko 523
Beban Penjualan Lain-lain 529
Beban Gaji Kantor 530
Beban Sewa 531
Beban Asuransi 532
Beban Administrasi Lain-lain 539
31 Ikhtisar Laba Rugi 312 IDR 741,855,000
Modal Lina Talisa 310
31 Modal Lina Talisa 310 IDR 135,000,000
Prive Lina Talisa 311
10,767,410,000
K Nama : Joe Herdhian ( Lokal A )
Jurusan : D3 Manajemen Perusahaan
IDR 5,316,205,000 Mata Kuliah : Pengantar Akuntansi
IDR 2,991,950,000
IDR 727,800,000
IDR 292,000,000
IDR 14,000,000
IDR 9,800,000
IDR 12,600,000
IDR 417,700,000
IDR 88,700,000
IDR 12,000,000
IDR 7,800,000
IDR 741,855,000
IDR 135,000,000
IDR 10,767,410,000
Panorama Hijau
Neraca Saldo Setelah Penutupan
NO.Akun Keterangan D K
110 Kas IDR 84,500,000
112 Piutang Usaha IDR 245,875,000
115 Persediaan IDR 570,000,000
116 Perkiraan Barang Retur IDR 50,200,000
117 Asuransi dibayar dimuka IDR 4,800,000
118 Perlengkapan Toko IDR 4,000,000
123 Peralatan Toko IDR 569,500,000
124 Akm. penyusutan-peralatan toko IDR 70,700,000
210 Utang Usaha IDR 63,150,000
211 Utang Gaji IDR 13,600,000
212 Utang Pengembalian Dana IDR 89,270,000
310 Modal Lina Talisa IDR 1,292,155,000
IDR 1,528,875,000 IDR 1,528,875,000
42250000000
Nama : Joe Herdhian ( Lokal A )
Jurusan : D3 Manajemen Perusahaan
Mata Kuliah : Pengantar Akuntansi