Faktur
MINGGU I
Januari 2003 2
2
2 12
3
3 787
3
4 13
4
5
5 4635
5 14
6 75
6 15
6 275
6
6
6
MINGGU II
Januari 2003 8
8
8 16
8 635
9
9
9 956
9 17
9
10 18
10
10
10
10 19
11 280
11 20
11 640
11
12
12
12
12 21
12 506
12
12
13
13
MINGGU III
Januari 2003 15
15
15
15 5739
15 22
15
16
16 675
16 23
16 968
17
17 24
17
17 25
17
17
18
18 1793
18
19
19
19
19
19 26
19
20 27
20
20
20
MINGGU IV
Januari 2003 22
22 28
23
23 306
23
23
23
24 6346
24 29
24 549
24
25
25
25 30
26
26 31
27
27
AKHIR BULAN
Januari 2003 29
29 833
30
30
31
31
31
31
31
31
31
31
31
31
Keterangan Transaksi
Siapkan formulir neraca lajur (worksheet) akhir Januari 2003 dan masukan saldo-saldo akun yang ada pada buku besar ke dal
Lengkapi formulir neraca lajur dengan informasi penyesuaian akhir Januari 2003 sebagai berikut :
Nilai persediaan barang dagang
Nilai persediaan perlengkapan yang tersisa
Nilai asuransi dibayar dimuka yang belum habis terpakai
Nilai penyusutan kendaraan untuk bulan Januari 2003
Nilai penyusutan peralatan kantor untuk bulan Januari 2003
Nilai penyusutan peralatan toko untuk bulan Januari 2003
Buatlah laporan : perhitungan harga pokok penjualan, perubahan modal, dan posisi keuangan (Neraca)
Buatlah jurnal penyesuaian diatas kedalam jurnal umum dan postinglah ke rekening/akun yang bersangkutan
Buatlah jurnal penutup ke dalam jurnal umumm dan postinglah ke akun yang bersangkutan
Buatlah neraca saldo setelah penutupan
Nilai
7,140,000
21,000,000
16,500,000
14,025,000
21,000,000
4,800,000
18,705,000
3,262,500
9,780,000
34,125,000
17,550,000
58,657,500
15,750,000
20,475,000
1,012,500
21,907,500
3,600,000
29,845,000
36,315,000
34,650,000
9,519,500
1,500,000
93,975,000
90,750,000
12,583,000
326,625,000
8,635,000
1,980,000
16,170,000
79,650,000
46,500,000
72,900,000
1,050,000
4,800,000
20,580,000
32,450,250
18,330,900
16,875,000
13,425,000
1,080,000
4,650,000
23,251,500
57,484,350
20,065,500
67,500,000
40,050,000
14,040,000
15,435,000
33,957,000
33,187,500
6,750,000
66,750,000
4,050,000
18,300,000
34,530,300
8,730,000
88,935,000
92,095,000
585,000
19,275,000
2,322,000
320,092,000
1,029,000
41,013,000
78,057,000
4,185,000
13,350,000
4,050,000
13,156,500
13,521,000
39,249,000
80,100,000
72,900,000
165,750,000
16,875,000
52,332,000
32,523,750
122,865,000
49,950,000
3,120,000
18,889,500
6,615,000
7,260,000
2,760,000
17,934,000
37,800,000
15,187,500
4,101,000
30,450,000
75,000,000
67,500,000
4,139,250
355,650,000
4,080,000
8,000,000
5,000,000
2,000,000
1,325,000
JURNAL PENJUALAN (JPn)
36,315,000
90,750,000
326,625,000
79,650,000
72,900,000
16,875,000
623,115,000
14,040,000
6,750,000
18,300,000
8,730,000
4,185,000
4,050,000
56,055,000
80,100,000
49,950,000
2,760,000
37,800,000
170,610,000
-
a kuliah peng. Akt I)
JURNAL PEMBELIAN (JPb)
Bila dicatat dalam bentuk jurnal berpasangan (di jurnal umum pada kuliah peng. Akt I) - persediaan
Jumlah Dr Pembelian 89,505,000
Cr Utang dagang 89,505,000
21,000,000
34,125,000
58,657,500
20,475,000
134,257,500
34,650,000
93,975,000
46,500,000
1,050,000
13,425,000
189,600,000
40,050,000
33,187,500
66,750,000
19,275,000
159,262,500
165,750,000
122,865,000
3,120,000
291,735,000
30,450,000
30,450,000
kuliah peng. Akt I) - persediaan dicatat menurut metode periodik:
JURNAL PENERIMAAN KAS (JPrK)
23 PT Megaraya 72,900,000
23 CV Kurnia 16,875,000
25 PT Gema Nusantara 6,750,000
26 CV Surya Kencana 18,300,000
27 Penjualan Tunai
TOTAL MINGGU IV 114,825,000
29,845,000
9,519,500
12,583,000
8,635,000
330,000 16,170,000
374,100 18,330,900
Penjualan 23,251,500 23,251,500
23,251,500 704,100 118,334,900
119,039,000 119,039,000
315,000 15,435,000
704,700 34,530,300
1,815,000 88,935,000
6,532,500 320,092,500
1,593,000 78,057,000
Penjualan 13,521,000 13,521,000
13,521,000 10,960,200 550,570,800
561,531,000 561,531,000
72,900,000
16,875,000
135,000 6,615,000
366,000 17,934,000
Penjualan 15,187,500 15,187,500
15,187,500 501,000 129,511,500
130,012,500 130,012,500
83,700 4,101,300
Penjualan 4,139,250 4,139,250
4,139,250 83,700 8,240,550
8,324,250 8,324,250
Bila dicatat dalam bentuk jurnal berpasangan (di jurnal umum pada kuliah peng. Akt I)
Kas 14,610,000
Penjualan 14,605,000
Selisih kas 5,000
JURNAL PENGELUARAN KAS (JPlK)
8 Rahayu Grafika
9 Dinas Kebersihan
10 Haris Motor
11 Harian Umum Kedaulatan Rakyat
12 PT Maranatha
12 PT Galunggung
TOTAL MINGGU II
15 PT Merapi
15 PT Merbabu
15 Pembayaran Gaji dan Upah
16 PT Jayawijaya
17 Toko Siswa
17 PT Maranatha
18 Administrasi Bulanan Bank
18 Haris Motor
19 PT Jayawijaya
19 PT Merbabu
20 PT Merapi
TOTAL MINGGU III
22 PT Galunggung
23 PT Maranatha
23 PT Merapi
24 PT Jayawijaya
TOTAL MINGGU IV
58,657,500 1,173,150
20,475,000 409,500
Biaya Gaji dan Upah 67,500,000
34,650,000 693,000
Persediaan Perlengkapan 4,050,000
93,975,000 1,879,500
Biaya Lain-lain 585,000
Biaya Lain-lain 2,322,000
1,050,000 21,000
41,850,000 837,000
13,425,000 268,500
264,082,500 74,457,000 5,281,650
338,539,500
40,050,000 801,000
53,400,000 1,068,000
33,187,500 663,750
19,275,000 385,500
145,912,500 2,918,250
145,912,500
Bila dicatat dalam bentuk jurnal berpasangan (di jurnal umum pada kuliah peng. Akt I)
Kas Dr Biaya telepon 4,760,000
(Cr) Cr Kas 4,760,000
7,140,000
21,000,000
14,025,000
4,800,000
9,780,000
56,745,000
56,745,000
3,600,000
1,500,000
1,980,000
4,800,000
20,580,000
32,450,250
64,910,250
65,992,500
57,484,350
20,065,500
67,500,000
33,957,000
4,050,000
92,095,500
585,000
2,322,000
1,029,000
41,013,000
13,156,500
333,257,850
338,539,500
39,249,000
52,332,000
32,523,750
18,889,500
142,994,250
145,912,500
75,000,000
67,500,000
142,500,000
a kuliah peng. Akt I)
JURNAL UMUM (JU) Hal: 01
3,262,500
1,012,500
4,275,000
1,080,000
4,650,000
5,730,000
13,350,000
13,350,000
7,260,000
7,260,000
JURNAL UMUM (JU) Hal: 01
TOTAL 174,430,000
Kredit
156,685,000
7,420,000
2,000,000
5,000,000
2,000,000
1,325,000
174,430,000
KAS
No. Rekening 101
KAS KECIL
No. Rekening 102
PIUTANG DAGANG
No. Rekening 111
PERSEDIAAN PERLENGKAPAN
No. Rekening 114
KENDARAAN
No. Rekening 121
PERALATAN KANTOR
No. Rekening 122
PERALATAN TOKO
No. Rekening 123
UTANG DAGANG
No. Rekening 211
RUGI LABA
No. Rekening 399
RETUR PENJUALAN
No. Rekening 402
POTONGAN PENJUALAN
No. Rekening 403
Tanggal Keterangan Ref Debit
Des 2002 31
Januari 2003 13 Total Potongan Penjualan Minggu II JPrK-1 704,100
20 Total Potongan Penjualan Minggu III JPrK-1 10,960,200
27 Total Potongan Penjualan Minggu IV JPrK-1 501,000
31 Total Potongan Penjualan Minggu V JPrK-1 83,700
PEMBELIAN
No. Rekening 501
RETUR PEMBELIAN
No. Rekening 502
SELISIH KAS
No. Rekening 512
BIAYA ASURANSI
No. Rekening 513
BIAYA SEWA
No. Rekening 515
BIAYA PERLENGKAPAN
No. Rekening 517
BIAYA TELEPON
No. Rekening 518
BIAYA LAIN-LAIN
No. Rekening 599
Kredit Saldo
Debit Kredit
500,000
Kredit Saldo
Debit Kredit
277,836,000
210,641,000 67,195,000
3,350,000 63,845,000
3,262,500 60,582,500
129,087,500
1,080,000 128,007,500
751,122,500
95,787,500 655,335,000
711,390,000
548,010,000 163,380,000
7,260,000 156,120,000
326,730,000
114,825,000 211,905,000
211,905,000
4,185,000 207,720,000
Kredit Saldo
Debit Kredit
140,000,000
198,965,000
355,650,000
Kredit Saldo
Debit Kredit
12,000,000
2,000,000 10,000,000
2,000,000 8,000,000
Kredit Saldo
Debit Kredit
5,245,000
1,395,000 3,850,000
7,450,000
11,500,000
7,420,000 4,080,000
Kredit Saldo
Debit Kredit
300,000,000
Kredit Saldo
Debit Kredit
5,000,000 5,000,000
5,000,000 10,000,000
Kredit Saldo
Debit Kredit
80,000,000
Kredit Saldo
Debit Kredit
2,000,000 2,000,000
2,000,000 4,000,000
Kredit Saldo
Debit Kredit
120,000,000
Kredit Saldo
Debit Kredit
1,325,000 1,325,000
1,325,000 2,650,000
Kredit Saldo
Debit Kredit
148,500,000
26,565,000
23,805,000
22,792,500
134,257,500 157,050,000
133,245,000
128,595,000
189,600,000 318,195,000
264,082,500
250,732,500
159,262,500 409,995,000
145,912,500
291,735,000 437,647,500
291,735,000
30,450,000 322,185,000
322,185,000
Kredit Saldo
Debit Kredit
1,040,000,000
87,806,000 1,127,806,000
1,047,806,000
Kredit Saldo
Debit Kredit
80,000,000
80,000,000 -
75,000,000
Kredit Saldo
Debit Kredit
58,965,000 58,965,000
28,841,000 87,806,000
-
156,685,000 156,685,000
Kredit Saldo
Debit Kredit
277,836,000 277,836,000
208,298,000 486,134,000
-
21,907,500 21,907,500
68,505,000 90,412,500
23,251,500 113,664,000
623,115,000 736,779,000
13,521,000 750,300,000
56,055,000 806,355,000
15,187,500 821,542,500
170,610,000 992,152,500
4,139,250 996,291,750
Kredit Saldo
Debit Kredit
3,350,000
3,350,000 -
3,262,500
4,342,500
11,602,500
Kredit Saldo
Debit Kredit
-
704,100
11,664,300
12,165,300
12,249,000
Kredit Saldo
Debit Kredit
148,500,000
330,000,000
330,000,000 -
134,257,500
323,857,500
483,120,000
774,855,000
805,305,000
Kredit Saldo
Debit Kredit
2,760,000 2,760,000
-
1,012,500 1,012,500
4,650,000 5,662,500
13,350,000 19,012,500
Kredit Saldo
Debit Kredit
8,464,000 8,464,000
-
1,082,250 1,082,250
5,281,650 6,363,900
2,918,250 9,282,150
Kredit Saldo
Debit Kredit
975,000
108,000 867,000
867,000 -
Kredit Saldo
Debit Kredit
2,000,000
2,000,000 -
2,000,000
Kredit Saldo
Debit Kredit
16,350,000
16,350,000 -
4,800,000
9,600,000
Kredit Saldo
Debit Kredit
17,500,000
17,500,000 -
21,000,000
Kredit Saldo
Debit Kredit
80,000,000
80,000,000 -
67,500,000
135,000,000
Kredit Saldo
Debit Kredit
1,395,000
1,395,000 -
7,420,000
Kredit Saldo
Debit Kredit
4,000,000
4,000,000 -
7,140,000
Kredit Saldo
Debit Kredit
5,000,000
5,000,000 -
5,000,000
Kredit Saldo
Debit Kredit
2,000,000
2,000,000 -
2,000,000
Kredit Saldo
Debit Kredit
1,325,000
1,325,000 -
1,325,000
Kredit Saldo
Debit Kredit
4,730,000
4,730,000 -
1,500,000
3,480,000
4,065,000
6,387,000
BUKU PEMBANTU PIUTANG
PT Gema Nusantara
Jln. Progo No. 29, Yogyakarta
Kredit Saldo
Debit Kredit
29,845,000
29,845,000 -
326,625,000
326,625,000 -
80,100,000
7,260,000 72,840,000
Kredit Saldo
Debit Kredit
8,635,000
24,385,000
8,635,000 15,750,000
15,750,000 -
18,300,000
18,300,000 -
Kredit Saldo
Debit Kredit
12,782,000
3,262,500 9,519,500
9,519,500 -
4,185,000
4,185,000 -
Kredit Saldo
Debit Kredit
-
16,500,000
16,500,000 -
72,900,000
72,900,000 -
37,800,000
Kredit Saldo
Debit Kredit
-
18,705,000
18,705,000 -
14,040,000
Kredit Saldo
Debit Kredit
-
17,550,000
26,280,000
Kredit Saldo
Debit Kredit
-
79,650,000
79,650,000 -
4,050,000
6,810,000
Kredit Saldo
Debit Kredit
-
36,315,000
1,080,000 35,235,000
35,235,000 -
49,950,000
Kredit Saldo
Debit Kredit
-
90,750,000
90,750,000 -
Kredit Saldo
Debit Kredit
-
16,875,000
16,875,000 -
Total 207,720,000
BUKU PEMBANTU UTANG
PT Galunggung
Jln. Menur No. 28, Yogyakarta
Des 2002 31
Januari 2003 3 Faktur 787, n/30 JPb-1
9 Faktur 956, n/30 JPb-1
12 Pembayaran Piutang Dagang JPlK-1 21,000,000
16 Faktur 968, n/30 JPb-1
17 Pembayaran Piutang Dagang JPlK-1 93,975,000
19 Retur Pembelian JU-1 13,350,000
23 Pembayaran Piutang Dagang JPlK-1 53,400,000
Des 2002 31
Januari 2003 6 Faktur 075, n/30 JPb-1
12 Faktur 506, n/30 JPb-1
15 Pembayaran Utang Dagang JPlK-1 58,657,500
16 Faktur 675, n/30 JPb-1
20 Pembayaran Utang Dagang JPlK-1 13,425,000
23 Pembayaran Utang Dagang JPlK-1 33,187,500
29 Faktur 833, n/30 JPb-1
Des 2002 31
Januari 2003 6 Faktur 275, n/30 JPb-1
11 Faktur 280, n/30 JPb-1
12 Retur Pembelian JU-1 4,650,000
15 Pembayaran Utang Dagang JPlK-1 20,475,000
19 Pembayaran Utang Dagang JPlK-1 41,850,000
23 Faktur 306, n/30 JPb-1
24 Faktur 549, n/30 JPb-1
Kredit Saldo
Debit Kredit
18,675,000 18,675,000
15,915,000
9,780,000
-
34,125,000 34,125,000
33,112,500
-
40,050,000 40,050,000
-
122,865,000 122,865,000
Kredit Saldo
Debit Kredit
14,025,000 14,025,000
-
34,650,000 34,650,000
1,050,000 35,700,000
1,050,000
19,275,000 20,325,000
19,275,000
-
0
Kredit Saldo
Debit Kredit
-
21,000,000 21,000,000
93,975,000 114,975,000
93,975,000
66,750,000 160,725,000
66,750,000
53,400,000
-
Kredit Saldo
Debit Kredit
-
58,657,500 58,657,500
13,425,000 72,082,500
13,425,000
33,187,500 46,612,500
33,187,500
-
30,450,000 30,450,000
Kredit Saldo
Debit Kredit
-
20,475,000 20,475,000
46,500,000 66,975,000
62,325,000
41,850,000
-
165,750,000 165,750,000
3,120,000 168,870,000
Total 322,185,000
NAMA AKUN/REKENING NO.AKUN Neraca Saldo
Dr Cr
Kas 101 390,933,900
Kas Kecil 102 500,000
Piutang dagang 111 207,720,000
Cadangan kerugian piutang 111A
Persediaan barang dagangan 112 198,965,000
Asuransi dibayar dimuka 113 10,000,000
Persediaan perlengkapan 114 11,500,000
Kendaraan 121 300,000,000
Akumulasi penyusutan kendaraan 121A 5,000,000
Peralatan kantor 122 80,000,000
Akumulasi penyusutan peralatan kantor 122A 2,000,000
Peralatan toko 123 120,000,000
Akumulasi penyusutan peralatan toko 123A 1,325,000
Utang dagang 211 322,185,000
Modal Tuan Dharmawan 301 1,047,806,000
Prive Tuan Dharmawan 302 75,000,000
Rugi laba 399 -
Penjualan barang 401 996,291,750
Retur penjualan 402 11,602,500
Potongan penjualan 403 12,249,000
Pembelian 501 805,305,000
Retur pembelian 502 19,012,500
Potongan pembelian 503 9,282,150
Kerugian piutang 511
Selisih kas 512 -
Biaya asuransi 513 -
Biaya advertensi 514 9,600,000
Biaya sewa 515 21,000,000
Biaya gaji dan upah 516 135,000,000
Biaya perlengkapan 517 -
Biaya telepon 518 7,140,000
Biaya penyusutan kendaraan 521A -
Biaya penyusutan peralatan kantor 522A -
Biaya penyusutan peralatan toko 523A -
Biaya lain2 599 6,387,000
2,402,902,400 2,402,902,400
-
Penyesuaian Neraca Saldo Setelah Penyesuaian Laba Rugi
Dr Cr Dr Cr Dr
390,933,900
500,000
207,720,000
156,685,000 355,650,000
2,000,000 8,000,000
7,420,000 4,080,000
300,000,000
5,000,000 10,000,000
80,000,000
2,000,000 4,000,000
120,000,000
1,325,000 2,650,000
322,185,000
1,047,806,000
75,000,000 -
156,685,000 156,685,000
996,291,750
11,602,500 - 11,602,500
12,249,000 - 12,249,000
805,305,000 - 805,305,000
19,012,500 -
9,282,150 -
- -
- -
2,000,000 2,000,000 - 2,000,000
9,600,000 - 9,600,000
21,000,000 - 21,000,000
135,000,000 - 135,000,000
7,420,000 7,420,000 - 7,420,000
7,140,000 - 7,140,000
5,000,000 5,000,000 - 5,000,000
2,000,000 2,000,000 - 2,000,000
1,325,000 1,325,000 - 1,325,000
6,387,000 - 6,387,000
174,430,000 174,430,000 2,567,912,400 2,567,912,400 1,026,028,500
155,242,900
1,181,271,400
-
Laba Rugi Neraca
Cr Dr Cr
390,933,900 -
500,000 -
207,720,000 -
- -
355,650,000 -
8,000,000 -
4,080,000 -
300,000,000 -
- 10,000,000
80,000,000 -
- 4,000,000
120,000,000 -
- 2,650,000
- 322,185,000
- 1,128,048,900
156,685,000
996,291,750
-
-
-
19,012,500
9,282,150
-
-
-
-
-
-
-
-
-
-
-
-
1,181,271,400 1,466,883,900 1,466,883,900
Penjualan 996,291,750
dikurangi retur penjualan (11,602,500)
dikurangi potongan penjualan (12,249,000)
Penjualan Bersih 972,440,250
Harga Pokok Penjualan (620,325,350)
Laba kotor 352,114,900
Biaya Operasi:
Biaya Umum & Administrasi:
Biaya gaji dan upah 135,000,000
Biaya perlengkapan 7,420,000
Biaya telepon 7,140,000
Biaya penyusutan peralatan kantor 2,000,000
Biaya asuransi 2,000,000
Jumlah biaya umum & administrasi 153,560,000
Biaya Penjualan:
Biaya advertensi 9,600,000
Biaya sewa 21,000,000
Biaya penyusutan peralatan toko 1,325,000
Biaya penyusutan kendaraan 5,000,000
Jumlah biaya penjualan 36,925,000
Jumlah biaya operasi 190,485,000
Laba operasi 161,629,900
Biaya lain-lain 6,387,000
Selisih kas 0
LABA BERSIH 155,242,900
UD Atlantic Sport
Laporan Perubahan Modal
Untuk bulan yang berakhir tanggal 31 Januari 2003
Kas 390,933,900
Kas Kecil 500,000
Piutang dagang 207,720,000
Persediaan barang dagangan 355,650,000
Asuransi dibayar dimuka 8,000,000
Persediaan perlengkapan 4,080,000
JUMLAH ASET LANCAR 966,883,900
Kendaraan 300,000,000
Akumulasi penyusutan kendaraan (10,000,000)
Peralatan kantor 80,000,000
Akumulasi penyusutan peralatan kantor (4,000,000)
Peralatan toko 120,000,000
Akumulasi penyusutan peralatan toko (2,650,000)
JUMLAH ASET TETAP 483,350,000
JUMLAH ASET 1,450,233,900
Total
Hal: 01
Debit Kredit
996,291,750
19,012,500
9,282,150
1,024,586,400
1,026,028,500
805,305,000
11,602,500
12,249,000
2,000,000
9,600,000
21,000,000
135,000,000
7,420,000
7,140,000
5,000,000
2,000,000
1,325,000
6,387,000
1,128,048,900
1,128,048,900
75,000,000
75,000,000
3,253,663,800 3,253,663,800
UD Atlantic Sport
Neraca Saldo Setelah Penutupan Buku
Untuk bulan yang berakhir tanggal 31 Januari 2003