MIKITA COOKIES
TAHUN 2007
Nomor Jumlah
Tanggal Nama Rekening
Rekening Debit Kredit
Sep 27 Kas 1.1.1.1 Rp 30,000,000 -
Perlengkapan Usaha 1.1.4.1 Rp 1,500,000 -
Tanah 1.3.1.1 Rp 150,000,000 -
Bangunan 1.3.2.1 Rp 275,000,000 -
Modal 3.1.0.0 - Rp 456,500,000
29 Biaya Bahan Kue & Catering 5.1.0.0 Rp 2,500,000 -
Kas 1.1.1.1 - Rp 2,500,000
Okt 4 Kas 1.1.1.1 Rp 5,000,000 -
Pendapatan Usaha 4.1.0.0 - Rp 5,000,000
5 Biaya Listrik & Telepon 5.1.0.2 Rp 2,000,000 -
Kas 1.1.1.1 - Rp 2,000,000
18 Biaya Iklan 5.1.0.1 Rp 1,500,000 -
Kas 1.1.1.1. - Rp 1,500,000
25 Kas 1.1.1.1 Rp 6,000,000 -
Pendapatan Sewa 4.1.0.1 - Rp 6,000,000
Nov 2 Piutang Usaha 1.1.2.1 Rp 3,500,000 -
Kas 1.1.1.1 Rp 1,000,000 -
Pendapatan Usaha 4.1.0.0 - Rp 4,500,000
5 Biaya Listrik & Telepon 5.1.0.2 Rp 2,800,000 -
Kas 1.1.1.1 - Rp 2,800,000
7 Kas 1.1.1.1 Rp 3,500,000 -
Piutang Usaha 1.1.2.1 - Rp 3,500,000
15 Kendaraan 1.3.3.1 Rp 60,000,000 -
Kas 1.1.1.1 - Rp 10,000,000
Hutang Usaha 2.1.1.1 - Rp 50,000,000
20 Kas 1.1.1.1 Rp 5,000,000 -
Piutang Usaha 1.1.2.1 Rp 40,000,000 -
Pendapatan Usaha 4.1.0.0 - Rp 45,000,000
22 Kas 1.1.1.1 Rp 40,000,000 -
Piutang Usaha 1.1.2.1 - Rp 40,000,000
25 Piutang Lain-lain 1.1.3.1 Rp 8,000,000 -
Kas 1.1.1.1 - Rp 8,000,000
28 Biaya Gaji 5.1.0.3 Rp 11,500,000 -
Kas 1.1.1.1 - Rp 11,500,000
Des 6 Biaya Listrik & Telepon 5.1.0.2 Rp 3,200,000 -
Kas 1.1.1.1 - Rp 3,200,000
15 Hutang Usaha 2.1.1.1 Rp 3,500,000 -
Kas 1.1.1.1 - Rp 3,500,000
19 Piutang Usaha 1.1.2.1 Rp 2,500,000 -
Pendapatan Usaha 4.1.0.0 - Rp 2,500,000
28 Biaya Gaji 5.1.0.3 Rp 15,500,000 -
28
Kas 1.1.1.1 - Rp 15,500,000
Jumlah Rp 673,500,000 Rp 673,500,000
BUKU BESAR "MIKITA COOKIES"
TAHUN 2007
Rp 43,500,000
No. Rek.1.3.3.1
3. NERACA
Aktiva Lancar :
Kas .................................................................................................................................
Piutang Usaha ........................ : : : Rp 2,500,000
Cad. Kerugian Piutang ........... : : : Rp 25,000 -
Rp 2,475,000
Piutang Lain-lain..............................................................................................................
Perlengkapan Usaha........................................................................................................
Persekot Iklan.................................................................................................................
Total Aktiva Lancar..........................................................................................................
Aktiva Tetap
Tanah ..................................... : Rp 150,000,000
Bangunan................................ : Rp 275,000,000 -
Akm. Depr. Bangunan............. : Rp 6,875,000 - -
Rp 268,125,000 Rp 268,125,000
Kendaraan.............................. : Rp 60,000,000 -
Akm. Depr. Kendaraan........... : Rp 500,000 - -
Rp 59,500,000 Rp 59,500,000 +
Total Aktiva Tetap.................................................................................................................................
Total Aktiva..........................................................................................................................................
Pasiva
Hutang Lancar :
Hutang Usaha........................ : Rp 46,500,000
Hutang Gaji .......................... : Rp 500,000
Hutang Pendapatan Usaha....... : Rp 5,000,000 +
Total Hutang Lancar...............................................................................................................................
Modal....................................................................................................................................................
Total Pasiva...........................................................................................................................................
IKITA COOKIES"
07
Rp 57,000,000
Rp 1,000,000
Rp 20,000 +
Rp 58,020,000
Rp 2,500,000 -
Rp 8,000,000 -
Rp 1,500,000 -
Rp 27,500,000 -
Rp 25,000 -
Rp 6,875,000 -
Rp 500,000 -
Rp 400,000 + -
Rp 47,300,000 : Rp 47,300,000 -
Rp 10,720,000
Rp 456,500,000
Rp 11,970,000 +
Rp 468,470,000
: Rp 30,000,000
-
-
Rp 2,475,000
.................. : Rp 8,020,000
: Rp 1,100,000
: Rp 1,250,000 +
.................. : Rp 42,845,000
-
-
-
-
-
-
-
-
....................................... : Rp 477,625,000 +
...................................... : Rp 520,470,000
........................................ : Rp 52,000,000
...................................... : Rp 468,470,000 +
....................................... : Rp 520,470,000
Tahap Akhir Penyusunan Laporan Keuangan "Mikita Cookies"
Tahun 2007
1. Jurnal Penutup
a. Menutup Rekening Pendapatan ke Rekening Laba/Rugi
Pendapatan Usaha Rp 57,000,000
Pendapatan Sewa Rp 1,000,000
Pendapatan Bunga Rp 20,000
L/R