NIM : 200301102
KELAS : 1AKA2
1. JURNAL UMUM
BERLIAN CONSULTING
JURNAL UMUM
PER 31 JULI 2016
TANGGAL KETERANGAN REF DEBIT
2016 1 Kas v Rp 13,500,000
JULI Piutang Usaha v Rp 20,800,000
Perlengkapan v Rp 3,200,000
Peralatan Kantor v Rp 7,500,000
Modal, Dara Mutia v
4 Kas v Rp 5,500,000
Pendapatan Diterima Dimuka v
6 Kas v Rp 15,300,000
Piutang Usaha v
18 Perlengkapan v Rp 600,000
Kas v
24 Kas v Rp 4,000,000
Pendapatan Jasa v
26 Kas v Rp 12,000,000
Piutang Usaha v
31 Kas v Rp 5,200,000
Pendapatan Jasa v
31 Prive v Rp 12,500,000
Kas v
TOTAL Rp 158,400,000
2. BUKU BESAR
BUKU BESAR
BERLIAN CONSULTING
PER 31 JULI 2016
2016 1 Modal JU 1
JULI
SALDO
3. NERACA SALDO
BERLIAN CONSULTING
NERACA SALDO SEBELUM DI SESUAIKAN
PER 31 JULI 2016
BERLIAN CONSULTING
SELISIH ANTARA PENDAPATAN DAN DEBET
PER 31 JULI 2016
Pendapatan Jasa
Beban Operasi :
Beban Gaji Rp 3,500,000
Beban Lain-lain Rp 14,000,000
JUMLAH BEBAN
SELISIH/LABA
HAL : 1
KREDIT
Rp 45,000,000
Rp 4,800,000
Rp 4,500,000
Rp 5,500,000
Rp 6,500,000
Rp 15,300,000
Rp 400,000
Rp 5,200,000
Rp 13,300,000
Rp 1,750,000
Rp 102,250,000
Hal : 2
KREDIT
Rp 102,250,000
Rp 9,450,000
Rp 600,000
Rp 6,650,000
Rp 4,000,000
Rp 12,000,000
Rp 1,750,000
Rp 325,000
Rp 675,000
Rp 5,200,000
Rp 3,000,000
Rp 12,500,000
Rp 158,400,000
AR
ULTING
2016
Kode Akun : 11
SALDO
KREDIT
KREDIT
DEBIT KREDIT
Rp 13,500,000
Rp 4,800,000 Rp 8,700,000
Rp 4,500,000 Rp 4,200,000
Rp 9,700,000
Rp 25,000,000
Rp 400,000 Rp 24,600,000
Rp 5,200,000 Rp 19,400,000
Rp 1,750,000 Rp 17,650,000
Rp 27,100,000
Rp 600,000 Rp 26,500,000
Rp 30,500,000
Rp 42,500,000
Rp 1,750,000 Rp 40,750,000
Rp 325,000 Rp 40,425,000
Rp 675,000 Rp 39,750,000
Rp 44,950,000
Rp 12,500,000 Rp 32,450,000
Rp 32,450,000
Kode Akun : 12
SALDO
KREDIT
DEBIT KREDIT
Rp 20,800,000
Rp 15,300,000 Rp 5,500,000
Rp 18,800,000
Rp 25,450,000
Rp 12,000,000 Rp 13,450,000
Rp 16,450,000
Rp 16,450,000
Kode Akun : 14
SALDO
KREDIT
DEBIT KREDIT
Rp 3,200,000
Rp 3,800,000
Rp 3,800,000
Kode Akun : 15
SALDO
KREDIT
DEBIT KREDIT
Rp 4,800,000
Rp 4,800,000
Kode Akun : 16
SALDO
KREDIT
DEBIT KREDIT
Rp 4,500,000
Rp 4,500,000
Kode Akun : 18
SALDO
KREDIT
DEBIT KREDIT
Rp 7,500,000
Rp 14,000,000
Rp 14,000,000
Kode Akun : 21
SALDO
KREDIT
DEBIT KREDIT
Rp 6,500,000 Rp 6,500,000
Rp 1,300,000
Rp 1,300,000
Kode Akun : 23
SALDO
KREDIT
DEBIT KREDIT
Rp 5,500,000
Rp 5,500,000
Kode Akun : 31
SALDO
KREDIT
DEBIT KREDIT
Rp 45,000,000 Rp 45,000,000
Rp 45,000,000
Kode Akun : 32
SALDO
KREDIT
DEBIT KREDIT
Rp 12,500,000
Rp 12,500,000
Kode Akun : 41
SALDO
KREDIT
DEBIT KREDIT
Rp 13,300,000 Rp 13,300,000
Rp 9,450,000 Rp 22,750,000
Rp 6,650,000 Rp 29,400,000
Rp 4,000,000 Rp 33,400,000
Rp 5,200,000 Rp 3,960,000
Rp 3,000,000 Rp 41,600,000
Rp 41,600,000
Kode Akun : 51
SALDO
KREDIT
DEBIT KREDIT
Rp 1,750,000
Rp 1,750,000
Rp 1,750,000
Kode Akun : 59
SALDO
KREDIT
DEBIT KREDIT
Rp 400,000
Rp 725,000
Rp 1,400,000
Rp 1,400,000
ET
Rp 41,600,000
Rp 4,900,000
Rp 36,700,000
4. JURNAL PENYESUAIAN
BEBAN CONSULTING
JURNAL PENYESUAIAN
PER 31 JULI 2016
TANGGAL NAMA AKUN REF DEBET KREDIT
5. WORK SHEET
WORK SHEET
BERLIAN CONSULTING
PER 31 JULI 2016
NERACA SALDO JURNAL PENYESUAIAN
NO AKUN KETERANGAN
DEBET KREDIT DEBET
11 Kas Rp 32,450,000
12 Piutang Usaha Rp 16,450,000
14 Perlengkapan Rp 3,800,000
15 Sewa DDM Rp 4,800,000
16 Asuransi Dibayar Dimuka Rp 4,500,000
18 Peralatan Kantor Rp 14,000,000
19 Akumulasi Penyusutan
21 Utang Usaha Rp 1,300,000
22 Utang Gaji
23 Pendapatan DDM Rp 5,500,000 Rp 2,750,000
31 Modal, Dara Mutia Rp 45,000,000
32 Prive, Dara Mutia Rp 12,500,000
41 Pendapatan Jasa Rp 41,600,000
51 Beban Gaji Rp 3,500,000 Rp 175,000
52 Beban Sewa Rp 2,400,000
53 Beban Perlengkapan Rp 2,275,000
54 Beban Penyusutan Rp 750,000
55 Beban Asuransi Rp 375,000
59 Beban Lain-lain Rp 1,400,000
JUMLAH Rp 93,400,000 Rp 93,400,000 Rp 8,725,000
Total Modal :
Laba Bersih Rp 33,475,000
Prive Rp 12,500,000
Penambahan Modal Rp 20,975,000
Modal Akhir Rp 65,975,000
9. JURNAL PENUTUP
BERLIAN CONSULTING
JURNAL PENUTUP
PER 31 JULI 2016
TANGGAL KETERANGAN DEBET KREDIT