Utama Sejahtera
Jurnal Umum (General Journal)
Per. April 2010
APRIL
APRIL
NAMA AKUN: AKUMULASI PENYUSUTAN PERALATAN KANTOR NOMOR AKUN:122
SALDO
TANGGAL KETERANGAN D K
D K
2010
APRIL
APRIL
APRIL
APRIL
APRIL
TOTAL Rp 58,500,000
KREDIT
Rp 30,000,000
Rp 22,500,000
Rp 3,000,000
Rp 1,000,000
Rp 1,000,000
Rp 1,000,000
Rp 58,500,000
PD. Utama Sejahtera
Neraca Lajur (Work Sheet)
Per. 30 April 2010
Neraca Saldo Belum
NOMOR Disesuaikan (Trial Balance) Penyesuaian (Adjustment)
NAMA AKUN (ACCOUNT TITLE)
AKUN Debit Kredit Debit Kredit
101 KAS Rp 81,560,000
102 PIUTANG DAGANG Rp 20,000,000
103 PERSEDIAAN BARANG DAGANGAN Rp 30,000,000 Rp 22,500,000 Rp 30,000,000
104 SEWA DIBAYAR DIMUKA Rp 24,000,000 Rp 1,000,000
105 PERLENGKAPAN Rp 7,000,000 Rp 3,000,000
121 PERALATAN Rp 60,000,000
122 AKUMULASI PENYUSUTAN PERLATAN Rp 1,000,000
201 UTANG DAGANG Rp 10,000,000
202 UTANG TELEPON DAN LISTRIK Rp 1,000,000
203 UTANG BANK Rp 10,000,000
301 MODAL, TONO Rp 170,000,000
302 PRIVE, TONO Rp 1,000,000
303 IKHTISAR LABA RUGI Rp 30,000,000 Rp 22,500,000
401 PENJUALAN Rp 62,000,000
402 RETUR PENJUALAN DAN PENGURANGAN Rp 2,000,000
403 POTONGAN PENJUALAN Rp 400,000
501 PEMBELIAN Rp 23,000,000
502 BEBAN ANGKUT MASUK Rp 500,000
503 RETUR PEMBELIAN DAN PENGURANGAN
504 POTONGAN PEMBELIAN Rp 460,000
601 BEBAN GAJI Rp 3,000,000
602 BEBAN PENYUSUTAN PERALATAN KANTOR Rp 1,000,000
603 BEBAN PERLENGKAPAN Rp 3,000,000
604 BEBAN SEWA Rp 1,000,000
605 BEBAN TELEPON DAN LISTRIK Rp 1,000,000
Jumlah Rp 252,460,000 Rp 252,460,000 Rp 58,500,000 Rp 58,500,000
Laba/Rugi
Total
ma Sejahtera
ur (Work Sheet)
0 April 2010
Neraca Saldo Disesuaikan
Laporan Laba Rugi (Income
(Adjustment Trial Balance) Neraca (Balance Sheet)
Statement)
Debit Kredit Debit Kredit Debit Kredit
Rp 81,560,000 Rp 81,560,000
Rp 20,000,000 Rp 20,000,000
Rp 22,500,000 Rp 22,500,000
Rp 23,000,000 Rp 23,000,000
Rp 4,000,000 Rp 4,000,000
Rp 60,000,000 Rp 60,000,000
Rp 1,000,000 Rp 1,000,000
Rp 10,000,000 Rp 10,000,000
Rp 1,000,000 Rp 1,000,000
Rp 10,000,000 Rp 10,000,000
Rp 170,000,000 Rp 170,000,000
Rp 1,000,000 Rp 1,000,000
Rp 30,000,000 Rp 22,500,000 Rp 30,000,000 Rp 22,500,000
Rp 62,000,000 Rp 62,000,000
Rp 2,000,000 Rp 2,000,000
Rp 400,000 Rp 400,000
Rp 23,000,000 Rp 23,000,000
Rp 500,000 Rp 500,000
Rp 460,000 Rp 460,000
Rp 3,000,000 Rp 3,000,000
Rp 1,000,000 Rp 1,000,000
Rp 3,000,000 Rp 3,000,000
Rp 1,000,000 Rp 1,000,000
Rp 1,000,000 Rp 1,000,000
Rp 276,960,000 Rp 276,960,000 Rp 64,900,000 Rp 84,960,000 Rp 212,060,000 Rp 192,000,000
Rp 20,060,000 Rp 20,060,000
Rp 84,960,000 Rp 84,960,000 Rp 212,060,000 Rp 212,060,000
PD. Utama Sejahtera
Laporan Laba Rugi (Income Statement)
Per. 30 April 2010
PENDAPATAN:
Penjualan Rp 62,000,000
Retur Penjualan dan Pengurangan Harga -Rp 2,000,000
Potongan Penjualan -Rp 400,000
Penjualan Bersih Rp 59,600,000
BEBAN OPERASIONAL:
Beban Gaji Rp 3,000,000
Beban Penyusutan Peralatan Kantor Rp 1,000,000
Beban Perlengkapan Rp 3,000,000
Beban Sewa Rp 1,000,000
Beban Telepon dan Listrik Rp 1,000,000
Total Beban Operasional Rp 9,000,000
Aktiva Passiva
ASET LANCAR: LIABILITAS:
Kas Rp 81,560,000 Utang Dagang
Piutang Dagang Rp 20,000,000 Utang Telepon dan Listrik
Persediaan Barang Dagangan Rp 22,500,000 Utang Bank
Sewa Dibayar di Muka Rp 23,000,000 Total Liabilitas
Perlengkapan Rp 4,000,000
Total Aset Lancar Rp 151,060,000
Rp 10,000,000
Rp 1,000,000
Rp 10,000,000
Rp 21,000,000
Rp 189,060,000
Rp 210,060,000
PD. Utama Sejahtera
Jurnal Penutup (Closing Journal)
Per. 30 April 2010