SALDO AWAL
22,800,000 22,800,000
TOKO GUNUNG MAS
NERACA SALDO
saldo awal
No.Akun Nama Akun
debit kredit
111 kas Rp 4,200,000 Rp -
112 perlengkapan Rp 200,000 Rp -
113 piutang usaha Rp - Rp -
114 barang dagang Rp 8,300,000 Rp -
115 iklan dibayar dimuka Rp - Rp -
121 peralatan Rp 1,400,000 Rp -
122 ak. Penye. Peralatan Rp - Rp -
123 gedung Rp 25,000,000 Rp -
124 ak. Penye. Gedung Rp - Rp -
211 utang dagang Rp - Rp 5,500,000
212 utang gaji Rp - Rp -
213 utang bunga Rp - Rp -
221 utang bank Rp - Rp -
311 modal ismail Rp - Rp 33,600,000
312 prive ismail Rp - Rp -
411 penjualan Rp - Rp -
412 retur penjualan Rp - Rp -
413 pot. Penjualan Rp - Rp -
511 iktisar rugi laba barang dagang awal Rp - Rp -
512 pembelian Rp - Rp -
513 ongkos angkut pembelian Rp - Rp -
514 retur pembelian Rp - Rp -
515 pot. Pembelian Rp - Rp -
516 iktisar rugi laba barang dagang akhir Rp - Rp -
611 beban gaji Rp - Rp -
612 beban listrik Rp - Rp -
613 beban lain-lain Rp - Rp -
614 beban perlengkapan Rp - Rp -
615 beban peny. Peralatan Rp - Rp -
616 beban peny. Gedung Rp - Rp -
617 beban iklan Rp - Rp -
618 beban bunga Rp - Rp -
JUMLAH Rp 39,100,000 Rp 39,100,000
UNUNG MAS
CA SALDO
Adjustment Trial Balance after Adjustment Profit & Loss Balance sheet
KREDIT DEBIT KREDIT DEBIT KREDIT DEBIT
- 19,810,600 - - - 19,810,600
150,000 350,000 - - - 350,000
- 900,000 - - - 900,000
8,300,000 7,950,000 - - - 7,950,000
240,000 160,000 - - - 160,000
- 2,200,000 - - - 2,200,000
50,000 - 50,000 - - -
- 25,000,000 - - - 25,000,000
250,000 - 250,000 - - -
- - 8,000,000 - - -
100,000 - 100,000 - - -
62,500 - 62,500 - - -
- - 5,000,000 - - -
- - 33,600,000 - - -
- - - - - -
9,600,000 - 17,500,000 - 17,500,000 -
- 930,000 - 930,000 - -
- 82,400 - 82,400 - -
- 8,300,000 - 8,300,000 - -
- 4,900,000 - 4,900,000 - -
- 100,000 - 100,000 - -
- - 150,000 - 150,000 -
- - 23,000 - 23,000 -
7,950,000 - 7,950,000 - 7,950,000 -
- 900,000 - 900,000 - -
- 300,000 - 300,000 - -
- 50,000 - 50,000 - -
- 150,000 - 150,000 - -
- 50,000 - 50,000 - -
- 250,000 - 250,000 - -
- 240,000 - 240,000 - -
- 62,500 - 62,500 - -
26,702,500 72,685,500 72,685,500 16,314,900 25,623,000 56,370,600
9,308,100
25,623,000
Balance sheet
KREDIT
-
-
-
-
-
-
50,000
-
250,000
8,000,000
100,000
62,500
5,000,000
33,600,000
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
47,062,500
9,308,100
56,370,600
TOKO GUNUNG MAS
LAPORAN RUGI LABA
PENJUALAN
411 penjualan 17,500,000
412 retur penjualan - 930,000
413 pot. Penjualan - 82,400
TOTAL PENJUALAN 16,487,600
BEBAN-BEBAN
611 beban gaji 900,000
612 beban listrik 300,000
613 beban lain-lain 50,000
614 beban perlengkapan 150,000
615 beban peny. Peralatan 50,000
616 beban peny. Gedung 250,000
617 beban iklan 240,000
618 beban bunga 62,500
TOTAL BEBAN 2,002,500
LABA BERSIH 9,308,100
1
TOKO GUNUNG MAS
LAPORAN PERUBAHAN MODAL
42,908,100
56,070,600