Neraca Saldo
31 Desember 2010
Neraca Saldo Penyesuaian Neraca Saldo Setelah Penyesuaian laba rugi Neraca
No Akun Nama Akun
Debit Kredit Debit Kredit Debit Kredit Debit Kredit Debit
Kas Rp 103,800,000 12,300,000.00 Rp 116,100,000.00 Rp 116,100,000.00
Piutang Usaha Rp 141,600,000 Rp 141,600,000 Rp 141,600,000
Piutang Wesel Rp 63,000,000 Rp 63,000,000 Rp 63,000,000
Asuransi dibayar dimuka Rp 59,400,000 40,500,000.00 Rp 18,900,000.00 Rp 18,900,000.00
Persediaan perlengkapan Rp 30,600,000 7,200,000.00 Rp 23,400,000.00 Rp 23,400,000.00
Peralatan Rp 2,106,000,000 Rp 2,106,000,000 Rp 2,106,000,000
Akumulasi depresiasi peralatan Rp 252,000,000 105,300,000.00 357,300,000.00
Gedung Rp 900,000,000 Rp 900,000,000 Rp 900,000,000
Akumulasi depresiasi gedung Rp 120,000,000 60,000,000.00 180,000,000.00
Utang usaha Rp 96,900,000 Rp 96,900,000
Utang Bank Rp 720,000,000 Rp 720,000,000
Modal Tuan Himawan Rp 1,950,000,000 Rp 1,950,000,000
Prive Tuan Himawan Rp 141,000,000 Rp 141,000,000 Rp 141,000,000
Pendapatan jasa Rp 582,900,000 12,300,000.00 595,200,000.00 595,200,000.00
Pendapatan sewa Rp 198,000,000 Rp 198,000,000 Rp 198,000,000
Beban iklan Rp 54,300,000 Rp 54,300,000 Rp 54,300,000
Beban reparasi Rp 45,900,000 Rp 45,900,000 Rp 45,900,000
Beban gaji Rp 138,000,000 12,000,000.00 150,000,000.00 150,000,000.00
Beban perjalanan Rp 84,300,000 Rp 84,300,000 Rp 84,300,000
Macam - macam beban Rp 50,400,000 Rp 50,400,000 Rp 50,400,000
Total Rp 3,918,300,000 Rp 3,919,800,000
357,300,000.00
180,000,000.00
Rp 96,900,000
Rp 720,000,000
Rp 1,950,000,000
22,200,000.00
12,000,000.00
Rp 175,500,000
Rp 3,513,900,000.00
Sumber Makmur
Laporan laba rugi
31 Desember 2010
Pendapatan jasa
Pendapatan sewa
Pendapatan bunga
Total pendapatan
Beban - beban :
Rp 620,100,000
Rp 175,500,000
Sumber Makmur
Laporan perubahan modal
31 Desember 2010
Aktiva
Kas Rp 116,100,000
Piutang Usaha Rp 141,600,000
Piutang Wesel Rp 63,000,000
Piutang bunga wesel Rp 2,400,000
Asuransi dibayar dimuka Rp 18,900,000
Persediaan perlengkapan Rp 23,400,000
Peralatan Rp 2,106,000,000
Akumulasi depresiasi peralatan Rp 357,300,000
Rp 1,748,700,000
Gedung 900,000,000.00
Akumulasi depresiasi gedung 180,000,000.00 Rp 720,000,000
Piutang pendapatan sewa Rp 1,500,000
Rp 2,835,600,000
mber Makmur
Neraca
Desember 2010
PASIVA
Utang usaha Rp 96,900,000
Utang Bank Rp 720,000,000
Utang bunga bank Rp 22,200,000
Utang gaji Rp 12,000,000
Rp 851,100,000
Modal Tuan Himawan 1,984,500,000.00
Rp 2,835,600,000