ORNATE
JURNAL UMUM
PER 31 OKTOBER 2018
Rp 120,000,000
Rp 2,500,000
Rp 1,000,000
Rp 24,000,000
Rp 2,800,000
Rp 3,600,000
Rp 900,000
Rp 1,800,000
Rp 400,000
Rp 450,000
Rp 2,900,000
Rp 1,500,000
Rp 2,800,000
Rp 2,900,000
Rp 920,000
Rp 1,200,000
Rp 1,000,000
Rp 2,800,000
Rp 800,000
Rp 10,000,000
Rp 4,200,000
Rp 4,800,000
Rp 4,000,000
Rp 3,600,000
Rp 1,600,000
Rp 15,000,000
Rp 4,200,000
Rp 2,000,000
Rp 6,000,000
Rp 4,000,000
Rp 2,500,000
Rp 236,170,000
PT. ORNATE
BUKU BESAR
PER 31 OKTOBER 2018
Rp 1,450,000
Rp -
Rp 120,000,000
Rp 31,700,000
Rp 153,150,000
PT. ORNATE
JURNAL PENYESUAIAN
PER 31 OKTOBER 2018
Rp 1,000,000
Rp 350,000
Rp 580,000
Rp 850,000
Rp 3,000,000
Rp 600,000
Rp 250,000
Rp 3,000,000
Rp 9,630,000
NERACA SALDO
AKUN
DEBET
Kas Rp 96,980,000
Piutang Usaha Rp 500,000
Perlengkapan Rp 3,350,000
Sewa Dibayar Dimuka Rp 24,000,000
Peralatan Rp 2,200,000
Kendaraan Rp 15,000,000
Utang Usaha
Utang Bank
Modal Saham
Pendapatan
Beban Iklan Rp 900,000
Beban Listrik, Air, dan Telepon Rp 920,000
Beban Sewa Gudang Rp 1,000,000
Beban Gaji Rp 4,800,000
Prive Rp 3,500,000
JUMLAH Rp 153,150,000
Rp 1,000,000 Rp 1,000,000
Rp 350,000 Rp 350,000
Rp 250,000 Rp 250,000
Rp 250,000
Rp 3,000,000 Rp 3,000,000
Rp 580,000
Rp 850,000
Rp 3,000,000
Rp 600,000
Rp 153,150,000 Rp 9,630,000 Rp 9,630,000 Rp 158,430,000
RJA
Rp 1,000,000
Rp 350,000
Rp 250,000
Rp 250,000
Rp 3,000,000
Rp 580,000
Rp 850,000
Rp 3,000,000
Rp 600,000
Rp 158,430,000 Rp 17,250,000 Rp 31,700,000 Rp 141,180,000
Rp 14,450,000
Rp 31,700,000 Rp 31,700,000 Rp 141,180,000
NERACA
KREDIT KREDIT
Rp 1,450,000 Rp 1,450,001
Rp - Rp 1
Rp 120,000,000 Rp 120,000,001
Rp 250,000 Rp 250,001
Rp 580,000 Rp 580,001
Rp 850,000 Rp 850,001
Rp 3,000,000 Rp 3,000,001
Rp 600,000 Rp 600,001
Rp 126,730,000 Rp 126,730,008
Rp 14,450,000 Rp 14,450,001
Rp 141,180,000 Rp 141,180,009
PT. ORNATE
LAPORAN LABA RUGI
PER 31 OKTOBER 2018
Pendapatan
Beban Operasional
Beban Iklan
Beban Listrik, Air, dan Telepon
Beban Sewa Gudang
Beban Gaji
Beban Pemakaian Peralatan
Beban Pemakaian Perlengkapan
Beban Pemakaian Kendaraan
Beban Sewa Dibayar Dimuka
Laba Usaha
PT. ORNATE
LAPORAN PERUBAHAN EKUITAS
PER 31 OKTOBER 2018
Perubahan :
Tambahan Setoran Modal -
Laba Usaha -
Dividen / Prive -
TOTAL Rp 120,000,000
PT. ORNATE
LAPORAN POSISI KEUANGAN
PER 31 OKTOBER 2018
ASET
Kas Rp 96,980,000
Piutang Usaha Rp 500,000
Perlengkapan Rp 3,000,000
Peralatan Rp 1,200,000
Kendaraan Rp 15,000,000
Akumulasi Penyusutan Kendaraan Rp (250,000)
TOTAL Rp 116,430,000.00
PT. ORNATE
RAN LABA RUGI
1 OKTOBER 2018
Rp 31,700,000
Rp 1,750,000
Rp 1,500,000
Rp 1,600,000
Rp 7,800,000
Rp 1,000,000
Rp 350,000
Rp 250,000
Rp 3,000,000
Rp (17,250,000)
Rp 14,450,000
PT. ORNATE
PERUBAHAN EKUITAS
1 OKTOBER 2018
- -
Rp 14,450,000 Rp 14,450,000
Rp (3,500,000) Rp (3,500,000)
Rp 10,950,000 Rp 130,950,000
PT. ORNATE
N POSISI KEUANGAN
1 OKTOBER 2018
UTANG
Utang Usaha Rp 1,450,000
Utang Listrik, Air, dan Telepon Rp 580,000
Utang Iklan Rp 850,000
Utang Gaji Rp 3,000,000
Utang Sewa Gudang Rp 600,000
Utang Bank Rp -
Sewa Dibayar Dimuka Rp (21,000,000)
EKUITAS
Modal Saham Rp 120,000,000
Laba Ditahan Rp 10,950,000
Rp 116,430,000.00