Nama Rekening
Rekening
111 Kas/Bank
131 Tanah
132 Bangunan
331 Dividen
421 Penjualan
511 Pembelian
NERACA SALDO
421 Penjualan
Kredit PENDAPATAN
Penjualan ###
Pendapatan Bersih
Pembelian ###
Rp 2,300,000
Laba Bersih
PT CINTA KOMPUTER
Rp - Modal Awal
Rp 19,891,500
Penambahan/Pengurangan Modal
UGI
015
###
###
###
Rp 59,310,000
Rp 74,348,500
Rp 16,591,500
Rp 90,940,000
ER
EKUITAS
015
###
Rp 77,440,000
###
JURNAL UMUM
2015
TOTAL Rp 324,879,000
Kredit
Rp 5,200,000
Rp 4,000,000
Rp 2,200,000
Rp 10,000,000
Rp 27,500,000
Rp 6,900,000
Rp 9,150,000
Rp 1,050,000
Rp 425,000
Rp 700,000
Rp 65,000
Rp 1,235,000
Rp 300,000
Rp 28,800,000
Rp 250,000
Rp 450,000
Rp 800,000
Rp 10,600,000
Rp 3,500,000
Rp 300,000
Rp 350,000
Rp 260,000
Rp 150,000
Rp 870,000
Rp 2,300,000
Rp 7,100,000
Rp 750,000
Rp 1,000,000
Rp 400,000
Rp 1,800,000
Rp 3,000,000
Rp 6,000,000
Rp 980,000
Rp 250,000
Rp 500,000
Rp 6,750,000
Rp 400,000
Rp 500,000
Rp 4,000,000
Rp 140,000
Rp 835,000
Rp 564,000
Rp 375,000
Rp 50,000
Rp 1,000,000
Rp 250,000
Rp 500,000
Rp 100,000
Rp 1,000,000
Rp 250,000
Rp 16,000,000
Rp 250,000
Rp 1,000,000
Rp 300,000
Rp 500,000
Rp 280,000
Rp 4,000,000
Rp 41,500,000
Rp 3,500,000
Rp 900,000
Rp 5,000,000
Rp 700,000
Rp 8,200,000
Rp 7,100,000
Rp 6,610,000
Rp 16,250,000
Rp 1,900,000
Rp 27,500,000
Rp 27,540,000
Rp324,879,000
BUKU BESAR
2015
31-Oct Kas/Bank
31-Oct Tanah
31-Oct Bangunan
31-Oct Dividen
31-Oct Pendapatan Service Komputer
31-Oct Penjualan
31-Oct Pembelian
412 Rp 7,100,000
Rp 35,500,000
Rp 40,440,000
Rp 44,360,000
Rp 34,360,000
Rp 27,460,000
Rp 29,460,000
Rp 29,035,000
Rp 29,735,000
Rp 28,500,000
Rp 28,200,000
Rp 28,650,000
Rp 30,650,000
Rp 34,080,000
Rp 34,380,000
Rp 34,730,000
Rp 34,880,000
Rp 34,010,000
Rp 36,195,000
Rp 35,445,000
Rp 36,445,000
Rp 36,845,000
Rp 35,045,000
Rp 32,045,000
Rp 26,045,000
Rp 27,025,000
Rp 27,125,000
Rp 27,625,000
Rp 27,125,000
Rp 26,290,000
Rp 25,915,000
Rp 25,865,000
Rp 24,865,000
Rp 24,615,000
Rp 24,715,000
Rp 25,715,000
Rp 25,865,000
Rp 24,865,000
Rp 24,565,000
Rp 24,065,000
Rp 23,785,000
Rp 31,985,000
Rp 39,085,000
Rp 45,562,800
Rp 61,000,300
Rp 59,100,300
Rp 31,600,300
Rp 4,060,300
Rp 17,430,000
Rp 12,230,000
Rp 8,230,000
Rp 15,380,000
Rp 16,430,000
Rp 25,830,000
Rp 22,330,000
Rp 20,030,000
Rp 19,050,000
Rp 25,800,000
Rp 25,660,000
Rp 41,910,000
Rp 87,410,000
Rp 91,810,000
Rp 97,510,000
Rp 89,310,000
Rp 82,210,000
Rp 75,600,000
Rp 59,350,000
Rp 260,000
Rp 74,220,000
Rp 21,000,000
Rp 21,200,000
Rp 21,950,000
Rp 22,050,000
Rp 22,800,000
Rp 24,000,000
Rp 7,500,000
Rp 7,100,000
Rp 3,000,000
Rp 50,000,000
Rp 225,000,000
Rp 45,000,000
Rp 27,700,000
Rp 28,000,000
Rp 6,000,000
Rp 14,000,000
Rp 1,000,000
Rp 2,300,000
Rp 4,500,000
Rp 32,000,000
Rp 30,700,000
Rp 59,500,000
Rp 59,240,000
Rp 59,640,000
Rp 63,640,000
Rp 62,640,000
Rp 63,140,000
Rp 62,140,000
Rp 61,840,000
Rp 61,340,000
Rp 59,440,000
Rp 31,940,000
Rp 4,400,000
Rp 900,000
Rp -
Rp 250,000
Rp 814,000
Rp 8,250,000
Rp 8,400,000
Rp 1,300,000
Rp 1,150,000
Rp 1,250,000
Rp 1,150,000
Rp 20,000,000
Rp 200,000,000
Rp 135,200,000
Rp 13,500,000
Rp 69,830,000
Rp 70,880,000
Rp 71,330,000
Rp 72,130,000
Rp 72,380,000
Rp 72,880,000
Rp 73,130,000
Rp 73,380,000
Rp 77,380,000
Rp 80,880,000
Rp 85,880,000
Rp 31,250,000
Rp 38,350,000
Rp 1,221,500
Rp 185,500,000
Rp 194,650,000
Rp 195,350,000
Rp 205,950,000
Rp 206,300,000
Rp 207,300,000
Rp 214,050,000
Rp 230,050,000
Rp 271,550,000
Rp 272,450,000
Rp 273,150,000
Rp 8,600,000
Rp 8,860,000
Rp 8,940,000
Rp 9,010,000
Rp 9,125,000
Rp 9,257,200
Rp 10,069,700
Rp 720,000
Rp 860,000
Rp 145,080,000
Rp 147,080,000
Rp 184,580,000
Rp 213,380,000
Rp 213,680,000
Rp 218,180,000
Rp 5,740,000
Rp 5,805,000
Rp 1,060,000
Rp 1,320,000
Rp 4,100,000
Rp 4,525,000
Rp 4,805,000
Rp 36,400,000
Rp 42,400,000
Rp 48,400,000
Rp 11,360,000
Rp 11,610,000
Rp 12,480,000
Rp 13,315,000
Rp 13,879,000
Rp 14,254,000
Rp 4,800,000
Rp 6,750,000
Rp 6,800,000
Rp 19,891,500
Rp 20,191,500
Rp 21,191,500
Rp 3,300,000
Rp 5,100,000
BUKU BESAR PEMBANTU
2015
Rp 5,200,000
Rp 5,200,000 Rp -
Rp 980,000
Rp 980,000 Rp -
Rp 4,000,000
Rp 4,000,000 Rp -
Rp 45,500,000 Rp 45,500,000
Rp 7,150,000 Rp 7,150,000
Rp 1,050,000 Rp 8,200,000
Rp 8,200,000 Rp -
Rp 3,750,000
Rp 4,400,000 Rp 8,150,000
Rp 6,750,000 Rp 6,750,000
Rp 140,000 Rp 6,610,000
Rp 16,250,000 Rp 22,860,000
Rp 6,610,000 Rp 16,250,000
Rp 16,250,000 Rp -
Rp 3,500,000
Rp 9,400,000 Rp 12,900,000
Rp 3,500,000 Rp 9,400,000
Rp 2,300,000 Rp 7,100,000
Rp 7,100,000 Rp -
Rp 5,700,000 Rp 5,700,000
Rp 53,650,000 saldo
TU UTANG
Rp 1,300,000
Rp 1,300,000 Rp -
Rp 400,000 Rp 400,000
Rp 28,800,000 Rp 28,800,000
Rp 260,000 Rp 28,540,000
Rp 1,000,000 Rp 27,540,000
Rp 27,540,000 Rp -
Rp 1,000,000
Rp 1,000,000 Rp -
Rp 4,000,000 Rp 4,000,000
Rp 500,000 Rp 3,500,000
Rp 2,200,000 Rp 2,200,000
Rp 300,000 Rp 1,900,000
Rp 1,900,000 Rp -
Rp 500,000 Rp 500,000
Rp 27,500,000 Rp 27,500,000
Rp 27,500,000 Rp -
Rp 4,400,000 saldo
UTANG
Kode Perusahaan:
Toko Alam Indah
(A1)
CV Sulawesi (A2)
CV Fadhil Husain
(A3)
CV Maju (A4)
Toko Faisal (A5)
Toko Kakatua (A6)
CV Taufik (A7)
Jurnal Penyesuaian
2015
TOTAL
Debit Kredit
Rp 1,187,000 2%59,350,000
Rp 1,187,000
Rp 4,855,000
Rp 21,600,000
Rp 10,000,000
Rp 300,000 18%20,000,000x1/12
Rp 300,000.00
Rp 1,300,000 350,000+250,000+700,000
Rp 1,300,000
Rp 3,200,000 8/12x4,800,000
Rp 3,200,000
Rp 1,500,000
Rp 1,500,000
Rp 3,000,000
Rp 3,000,000
Rp 11,250,000
Rp 11,250,000
Rp 5,500,000
Rp 5,500,000
Rp 3,500,000
Rp 3,500,000
Rp 67,192,000 Rp 67,192,000
Kode
Rekening
Nama Rekening Neraca Awal
Debit
111 Kas/Bank
Rp 35,500,000
112 Piutang Dagang
Rp 17,430,000
113 Taksiran Kerugian Piutang
Rp -
114 Persediaan Barang Dagangan
Rp 74,220,000
115 Persediaan Perlengkapan
Rp 21,000,000
116 Sewa Bayar Dimuka
Rp 24,000,000
117 Piutang Karyawan
Rp 7,500,000
119 Biaya Dibayar Dimuka
Rp -
131 Tanah
Rp 50,000,000
132 Bangunan
Rp 225,000,000
133 Akumulasi Depresiasi Bangunan
Rp -
134 Komputer dan Peralatan Service Komputer
Rp 27,700,000
135 Akumulasi Depresiasi Komputer dan Peralata
Rp -
136 Meubel dan Inventaris Kantor
Rp 14,000,000
137 Akumulasi Depresiasi Meubel dan Inventaris
Rp -
211 Utang Dagang
Rp -
212 Utang Gaji dan Upah
Rp -
213 Biaya yang Masih Harus Dibayar
Rp -
214 Pendapatan yang Diterima Dimuka
Rp -
215 Utang Kredit Investasi (Lancar)
Rp -
221 Utang Kredit Investasi (Tidak Lancar)
Rp -
311 Modal Saham
Rp -
321 Saldo Laba
Rp -
331 Dividen
Rp 13,500,000
411 Pendapatan Service Komputer
Rp -
412 Pendapatan Pembuatan Sistem Informasi
Rp -
413 Potongan Pendapatan Jasa
Rp 1,221,500
421 Penjualan
Rp -
422 Potongan Penjualan
Rp 8,600,000
423 Retur Penjualan
Rp 720,000
511 Pembelian
Rp 145,080,000
512 Potongan Pembelian
Rp -
513 Retur Pembelian
Rp -
514 Biaya Angkut Pembelian
Rp 4,100,000
521 Biaya Gaji dan Upah
Rp 36,400,000
522 Biaya Pemakaian Perlengkapan
Rp -
523 Biaya Telekomunikasi, Listrik dan Air
Rp 11,360,000
524 Biaya Asuransi
Rp 4,800,000
525 Biaya Depresiasi Bangunan
Rp -
526 Biaya Depresiasi Komputer dan Peralatan
Rp -
527 Biaya Depresiasi Meubel dan Inventaris
Rp -
528 Biaya Administrasi dan Umum
Rp 6,750,000
529 Kerugian Piutang Tak Tertagih
Rp -
611 Pendapatan Komisi
Rp -
621 Biaya Sewa
Rp -
622 Biaya Bunga
Rp 3,300,000
631 Ikhtisar Laba Rugi
Rp -
TOTAL Rp 732,181,500
PT CINTA KOMPUTER
NERACA LAJUR
UNTUK TAHUN YANG BERAKHIR 31 DE
Rp 260,000 Rp - Rp - Rp -
Rp - Rp - Rp - Rp 74,220,000
Rp - Rp 1,800,000 Rp - Rp 22,800,000
Rp - Rp - Rp - Rp 24,000,000
Rp - Rp - Rp 400,000 Rp 7,100,000
Rp - Rp 3,000,000 Rp - Rp 3,000,000
Rp - Rp - Rp - Rp 50,000,000
Rp - Rp - Rp - Rp 225,000,000
Rp 45,000,000 Rp - Rp - Rp -
Rp - Rp 300,000 Rp - Rp 28,000,000
Rp 6,000,000 Rp - Rp - Rp -
Rp - Rp - Rp - Rp 14,000,000
Rp 1,000,000 Rp - Rp - Rp -
Rp 900,000 Rp 900,000 Rp - Rp -
Rp - Rp - Rp 814,000 Rp -
Rp 20,000,000 Rp - Rp - Rp -
Rp 200,000,000 Rp - Rp - Rp -
Rp 135,200,000 Rp - Rp - Rp -
Rp - Rp - Rp - Rp 13,500,000
Rp 69,830,000 Rp - Rp 16,050,000 Rp -
Rp 31,250,000 Rp - Rp 7,100,000 Rp -
Rp - Rp - Rp - Rp 1,221,500
Rp 185,500,000 Rp - Rp 87,650,000 Rp -
Rp - Rp 1,469,700 Rp - Rp 10,069,700
Rp - Rp 140,000 Rp - Rp 860,000
Rp - Rp 73,100,000 Rp - Rp 218,180,000
Rp 5,740,000 Rp - Rp 65,000 Rp -
Rp 1,060,000 Rp - Rp 260,000 Rp -
Rp - Rp 705,000 Rp - Rp 4,805,000
Rp - Rp 12,000,000 Rp - Rp 48,400,000
Rp - Rp - Rp - Rp -
Rp - Rp 2,894,000 Rp - Rp 14,254,000
Rp - Rp - Rp - Rp 4,800,000
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
Rp - Rp 50,000 Rp - Rp 6,800,000
Rp - Rp - Rp - Rp -
Rp 19,891,500 Rp - Rp 1,300,000 Rp -
Rp - Rp - Rp - Rp -
Rp - Rp 1,800,000 Rp - Rp 5,100,000
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp 4,060,300
Rp - Rp - Rp - Rp 59,350,000
Rp 260,000 Rp - Rp 12,437,000 Rp -
Rp - Rp - Rp 4,855,000 Rp 69,365,000
Rp - Rp - Rp 21,600,000 Rp 1,200,000
Rp - Rp - Rp 10,000,000 Rp 14,000,000
Rp - Rp - Rp - Rp 7,100,000
Rp - Rp - Rp - Rp 50,000,000
Rp - Rp - Rp - Rp 225,000,000
Rp 45,000,000 Rp - Rp - Rp -
Rp - Rp - Rp - Rp 28,000,000
Rp 6,000,000 Rp - Rp 5,500,000 Rp -
Rp - Rp - Rp - Rp 14,000,000
Rp 1,000,000 Rp - Rp 3,500,000 Rp -
Rp 4,400,000 Rp - Rp - Rp -
Rp - Rp - Rp 3,000,000 Rp -
Rp 814,000 Rp - Rp 1,600,000 Rp -
Rp 1,150,000 Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
Rp 20,000,000 Rp - Rp - Rp -
Rp 200,000,000 Rp - Rp - Rp -
Rp 135,200,000 Rp - Rp - Rp -
Rp - Rp - Rp - Rp 13,500,000
Rp 85,880,000 Rp - Rp - Rp -
Rp 38,350,000 Rp - Rp - Rp -
Rp - Rp - Rp - Rp 1,221,500
Rp 273,150,000 Rp - Rp - Rp -
Rp - Rp - Rp - Rp 10,069,700
Rp - Rp - Rp - Rp 860,000
Rp - Rp - Rp - Rp 218,180,000
Rp 5,805,000 Rp - Rp - Rp -
Rp 1,320,000 Rp - Rp - Rp -
Rp - Rp - Rp - Rp 4,805,000
Rp - Rp 3,000,000 Rp - Rp 51,400,000
Rp - Rp 21,600,000 Rp - Rp 21,600,000
Rp - Rp 1,300,000 Rp - Rp 15,554,000
Rp - Rp - Rp 3,200,000 Rp 1,600,000
Rp - Rp 11,250,000 Rp - Rp 11,250,000
Rp - Rp 5,500,000 Rp - Rp 5,500,000
Rp - Rp 3,500,000 Rp - Rp 3,500,000
Rp - Rp 1,500,000 Rp - Rp 8,300,000
Rp - Rp 1,187,000 Rp - Rp 1,187,000
Rp 21,191,500 Rp - Rp - Rp -
Rp - Rp 10,000,000 Rp - Rp 10,000,000
Rp - Rp 300,000 Rp - Rp 5,400,000
Rp - Rp 4,855,000 Rp - Rp 4,855,000
Rp - Rp 4,060,300
Rp - Rp 59,350,000
Rp 12,697,000 Rp -
Rp - Rp 69,365,000
Rp - Rp 1,200,000
Rp - Rp 14,000,000
Rp - Rp 7,100,000
Rp - Rp 4,700,000
Rp - Rp 50,000,000
Rp - Rp 225,000,000
Rp 45,000,000 Rp -
Rp - Rp 28,000,000
Rp 11,500,000 Rp -
Rp - Rp 14,000,000
Rp 4,500,000 Rp -
Rp 4,400,000 Rp -
Rp 3,000,000 Rp -
Rp 2,414,000 Rp -
Rp 1,150,000 Rp -
Rp - Rp -
Rp 20,000,000 Rp -
Rp 200,000,000 Rp -
Rp 135,200,000 Rp -
Rp - Rp 13,500,000
Rp 85,880,000 Rp - Rp 85,880,000
Rp 38,350,000 Rp - Rp 38,350,000
Rp - Rp 1,221,500 Rp -
Rp 273,150,000 Rp - Rp 273,150,000
Rp - Rp 10,069,700 Rp -
Rp - Rp 860,000 Rp -
Rp - Rp 218,180,000 Rp -
Rp 5,805,000 Rp - Rp 5,805,000
Rp 1,320,000 Rp - Rp 1,320,000
Rp - Rp 4,805,000 Rp -
Rp - Rp 51,400,000 Rp -
Rp - Rp 21,600,000 Rp -
Rp - Rp 15,554,000 Rp -
Rp - Rp 1,600,000 Rp -
Rp - Rp 11,250,000 Rp -
Rp - Rp 5,500,000 Rp -
Rp - Rp 3,500,000 Rp -
Rp - Rp 8,300,000 Rp -
Rp - Rp 1,187,000 Rp -
Rp 21,191,500 Rp - Rp 21,191,500
Rp - Rp 10,000,000 Rp -
Rp - Rp 5,400,000 Rp -
Rp - Rp 4,855,000 Rp -
Rp 50,414,300
Kredit
Rp -
Rp -
Rp 12,697,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 45,000,000
Rp -
Rp 11,500,000
Rp -
Rp 4,500,000
Rp 4,400,000
Rp 3,000,000
Rp 2,414,000
Rp 1,150,000
Rp -
Rp 20,000,000
Rp 200,000,000
Rp 135,200,000
Rp -
Rp 439,861,000
Rp 50,414,300 Laba
Rp 490,275,300
PT CINTA KOMPUTER
PENDAPATAN
Penjualan Rp273,150,000
Pembelian Rp218,180,000
BIAYA OPERASIONAL
###
ASET
Aset Lancar
Kas/Bank Rp 4,060,300
Aset Tetap
Tanah ###
Bangunan ###
Total Aset
LIABILITAS
Liabilitas Lancar
Total Liabilitas
EKUITAS
Total Ekuitas
###
###
###
###
###
###
###
###
PT CINTA KOMPUTER
NERACA SANDING PERIODE
PER 31 DESEMBER 2015
31-Dec-2015 31-Oct-2015
ASET
Aset Lancar
Kas/Bank Rp 4,060,300 Rp 35,500,000
Piutang Dagang Rp 59,350,000 Rp 17,430,000
Taksiran Kerugian Piutang -Rp 12,697,000 -Rp 260,000
Persediaan Barang Dagangan Rp 69,365,000 Rp 74,220,000
Persediaan Perlengkapan Rp 1,200,000 Rp 21,000,000
Sewa Bayar Dimuka Rp 14,000,000 Rp 24,000,000
Piutang Karyawan Rp 7,100,000 Rp 7,500,000
Biaya Dibayar Dimuka Rp 4,700,000 Rp -
Total Aset Lancar Rp 147,078,300 Rp 179,390,000
Aset Tetap
Tanah Rp 50,000,000 Rp 50,000,000
Bangunan Rp 225,000,000 Rp 225,000,000
Akumulasi Depresiasi Bangunan -Rp 45,000,000 -Rp 45,000,000
Komputer dan Peralatan Service Komputer Rp 28,000,000 Rp 27,700,000
Akumulasi Depresiasi Komputer dan Peralata -Rp 11,500,000 -Rp 6,000,000
Meubel dan Inventaris Kantor Rp 14,000,000 Rp 14,000,000
Akumulasi Depresiasi Meubel dan Inventaris -Rp 4,500,000 -Rp 1,000,000
Total Aset Tetap Rp 256,000,000 Rp 264,700,000
Total Aset Rp 403,078,300 Rp 444,090,000
LIABILITAS
Liabilitas Lancar
Utang Dagang Rp 4,400,000 Rp 2,300,000
Utang Gaji dan Upah Rp 3,000,000 Rp 900,000
Biaya yang Masih Harus Dibayar Rp 2,414,000 Rp -
Pendapatan yang Diterima Dimuka Rp 1,150,000 Rp 8,250,000
Utang Kredit Investasi (Lancar) Rp - Rp -
Total Liabilitas Lancar Rp 10,964,000 Rp 11,450,000
Liabilitas Jangka Panjang
Utang Kredit Investasi (Tidak Lancar) Rp 20,000,000 Rp 20,000,000
Total Liabilitas Rp 30,964,000 Rp 31,450,000
EKUITAS
Modal Saham Rp 372,114,300 Rp 412,640,000
Perubahan
Rp 31,439,700 Penurunan
-Rp 41,920,000 Kenaikan
Rp 12,437,000 Penurunan
Rp 4,855,000 Penurunan
Rp 19,800,000 Penurunan
Rp 10,000,000 Penurunan
Rp 400,000 Penurunan
-Rp 4,700,000 Kenaikan
Rp -
Rp -
Rp -
-Rp 300,000 Kenaikan
Rp 5,500,000 Penurunan
Rp -
Rp 3,500,000 Penurunan
Rp 8,700,000 Penurunan
Rp 2,100,000 Kenaikan
Rp 2,100,000 Kenaikan
Rp 2,414,000 Kenaikan
-Rp 7,100,000 Penurunan
Rp -
Rp -