sisa. 64,000,000
sisa. 190,900,000
sisa. 607,200,000
sisa. 12,000,000
GEDUNG
jan 31. 1,950,000,000
sisa. 1,950,000,000
sisa. 400,000,000
PERALATAN
456,000,000
sisa. 456,000,000
sisa. 106,000,000
UTANG USAHA MODAL
jan 31. 283,000,000 92,000,000 jan 31. 1,449,800,000
161,800,000
sisa. 11,500,000
sisa. 92,000,000
sisa. 12,000,000
sisa. 870,000,000
RETUR & PENGURANGAN HARGA PENJUALAN BEBAN POK
jan 31. 81,400,000 81,400,000 jan 31.
peny 1.
sisa. - sisa.
sisa. - sisa.
RUGI-LABA BEBA
jan 31. 1,671,500,000 1,833,300,000 jan 31.
161,800,000 peny.4
peny.4
sisa. - sisa.
BEBA
peny.5
sisa.
BEBAN PERLE
peny.3
sisa.
BEBAN PERLENG
peny.3
sisa.
BEBAN POKOK PENJUALAN
961,700,000 1,008,500,000
46,800,000
BEBAN PENJUALAN
215,500,000 237,500,000
10,000,000
12,000,000
BEBAN UMUM
100,600,000 166,600,000
30,000,000
36,000,000
BEBAN BUNGA
78,000,000 78,000,000
-
Perusahaan
Ne
31 J
Neraca Saldo Penyesuaian
Nama Akun
Debet Kredit Debet
Kas 64,000,000
Piutang Usaha 190,900,000
Persediaan Barang Dagangan 654,000,000
Persediaan Perlengkapan 27,000,000
Gedung 1,950,000,000
Akumulasi Depresiasi Gedung 360,000,000
Peralatan 456,000,000
Akumulasi Depresiasi Peralatan 58,000,000
Utang Usaha 283,000,000
Utang Gaji
Utang Bunga
Pendapatan Diterima di Muka 65,600,000 53,600,000
Utang Wasel Jangka Panjang 870,000,000
Modal, Tuan Abidin 1,449,800,000
Prive, Tuan Abidin 92,000,000
Penjualan 1,779,700,000
Retur & Pengurangan Harga Penj 81,400,000
Potongan Penjualan 73,000,000
Beban Pokok Penjualan 961,700,000 46,800,000
Beban Penjualan 215,500,000 22,000,000
Beban Umum 100,600,000 66,000,000
Beban Bunga 78,000,000
4,866,100,000 4,866,100,000
11,500,000 11,500,000
7,500,000 7,500,000
7,500,000 7,500,000
292,900,000 5,043,600,000 5,043,600,000 1,671,500,000 1,833,300,000
161,800,000
1,833,300,000 1,833,300,000
Neraca
Debet Kredit
64,000,000
190,900,000
607,200,000
12,000,000
1,950,000,000
400,000,000
456,000,000
106,000,000
283,000,000
11,500,000
78,000,000
12,000,000
870,000,000
1,449,800,000
92,000,000
3,372,100,000 3,210,300,000
161,800,000
3,372,100,000 3,372,100,000
Perusahaan Dagang Lambada
Laporan Rugi-Laba
31 Januari 2011
Penjualan
Retur & Pengurangan Harga Penjualan Rp 81,400,000
Penjualan Bersih
Beban Operasi :
Beban Penjualan Rp 237,500,000
Beban Umum Rp 166,600,000
Beban Gaji Rp 11,500,000
Beban Perlengkapan Umum Rp 7,500,000
Beban Perlengkapan Penjualan Rp 7,500,000
Laba Bersih
ahaan Dagang Lambada
Laporan Rugi-Laba
31 Januari 2011
Rp 1,833,300,000
Rp 154,400,000
Rp 1,678,900,000
Rp 1,008,500,000
Rp 670,400,000
Rp 430,600,000
Rp 239,800,000
Rp 78,000,000
Rp 161,800,000
Perusahaan Dagang Lambada
Laporan Perubahan Modal
31 Januari 2011
Modal Awal Rp 1,449,800,000
Laba Bersih Rp 161,800,000
Rp 1,611,600,000
Passiva Lancar :
Utang Usaha Rp 283,000,000
Utang Gaji Rp 11,500,000
Utang Bunga Rp 78,000,000
Pendapatan Diterima di Muka Rp 12,000,000
Total Passiva Lancar Rp 384,500,000
Modal
Modal Akhir Rp 1,519,600,000
No Keterangan Debet
1 Beban Pokok Penjualan Rp 46,800,000
Persediaan Barang Dagangan
TOTAL Rp 292,900,000
Kredit
Rp 46,800,000
Rp 11,500,000
Rp 15,000,000
Rp 40,000,000
Rp 48,000,000
Rp 78,000,000
Rp 53,600,000
Rp 292,900,000
Perusahaan Dagang Lambada
Jurnal Penutup
31 Januari 2011
Tanggal Keterangan Debet Kredit
Jan 31 Pendapatan Penjualan Rp 1,833,300,000
Rugi-Laba Rp 1,833,300,000
31 Rugi-Laba Rp 1,671,500,000
Retur & Pengurangan Harga Penjualan Rp 81,400,000
Potongan Penjualan Rp 73,000,000
Beban Pokok Penjualan Rp 1,008,500,000
Beban Penjualan Rp 237,500,000
Beban Umum Rp 166,600,000
Beban Gaji Rp 11,500,000
Beban Perlengkapan Umum Rp 7,500,000
Beban Perlengkapan Penjualan Rp 7,500,000
Beban Bunga Rp 78,000,000
31 Rugi-Laba Rp 161,800,000
Modal, Abidin Rp 161,800,000