Ref.
Tanggal Keterangan Debit
Post
Sep 27 Kas 1.1.1.1 Rp 30,000,000
Perlengkapan 1.1.4.1 Rp 1,500,000
Tanah 1.3.1.1 Rp 150,000,000
Bangunan 1.3.2.1 Rp 275,000,000
Modal 3.1.0.0
Rp 456,500,000
Rp 2,500,000
Rp 5,000,000
Rp 2,000,000
Rp 1,500,000
Rp 6,000,000
Rp 4,500,000
Rp 2,800,000
Rp 3,500,000
Rp 10,000,000
Rp 50,000,000
Rp 45,000,000
Rp 40,000,000
Rp 8,000,000
Rp 11,500,000
Rp 3,200,000
Rp 3,500,000
Rp 2,500,000
Rp 15,500,000
Rp 673,500,000
Nama Akun : Kas
Ref.
Tanggal Uraian Debit Kredit
Post.
Sep 27 Rp 30,000,000
29 Rp 2,500,000
Okt 4 Rp 5,000,000
5 Rp 2,000,000
18 Rp 1,500,000
25 Rp 6,000,000
Nov 2 Rp 1,000,000
5 Rp 2,800,000
7 Rp 3,500,000
15 Rp 10,000,000
20 Rp 5,000,000
22 Rp 40,000,000
25 Rp 8,000,000
28 Rp 11,500,000
Des 6 Rp 3,200,000
15 Rp 3,500,000
28 Rp 15,500,000
Post.
Okt 5 Rp 2,000,000
Nov 5 Rp 2,800,000
Des 6 Rp 3,200,000
No Akun : 1.1.2.1
Saldo
Debit Kredit
Rp 3,500,000
Rp -
Rp 40,000,000
Rp -
Rp 2,500,000
No Akun : 1.1.3.1
Saldo
Debit Kredit
Rp 8,000,000
No Akun : 1.1.4.1
Saldo
Debit Kredit
Rp 1,500,000
No Akun : 1.3.1.1
Saldo
Debit Kredit
Rp 150,000,000
No Akun : 1.3.2.1
Saldo
Debit Kredit
Rp 275,000,000
No Akun : 1.3.3.1
Saldo
Debit Kredit
Rp 60,000,000
No Akun : 2.1.1.1
Saldo
Debit Kredit
Rp 50,000,000
Rp 46,500,000
No Akun : 3.1.0.0
Saldo
Debit Kredit
Rp 456,500,000
No Akun : 4.1.0.0
Saldo
Debit Kredit
Rp 5,000,000
Rp 9,500,000
Rp 54,500,000
Rp 57,000,000
No Akun : 4.1.0.1
Saldo
Debit Kredit
Rp 6,000,000
No Akun : 5.1.0.0
Saldo
Debit Kredit
Rp 2,500,000
No Akun : 5.1.0.1
Saldo
Debit Kredit
Rp 2,000,000
Rp 4,800,000
Rp 8,000,000
No Akun : 5.1.0.2
Saldo
Debit Kredit
Rp 1,500,000
No Akun : 5.1.0.3
Saldo
Debit Kredit
Rp 11,500,000
Rp 27,000,000
No Akun Nama Akun Debet Kredit
Kas Rp 30,000,000
Piutang Usaha Rp 2,500,000
Piutang Lain - lain Rp 8,000,000
Perlengkapan Usaha Rp 1,500,000
Tanah Rp 150,000,000
Bangunan Rp 275,000,000
Kendaraan Rp 60,000,000
Hutang Usaha Rp 46,500,000
Modal Rp 456,500,000
Pendapatan Usaha Rp 57,000,000
Pendapatan Sewa Rp 6,000,000
Biaya Bahan Kue & Cateri Rp 2,500,000
Beban Listrik & Telepon Rp 8,000,000
Biaya Iklan Rp 1,500,000
Biaya Gaji Rp 27,000,000
Des 31
31
31
31
31
31
31
31
nb :
1:00
2:00
Keterangan
Pendapatan Sewa
Sewa diterima dimuka
Piutang Bunga
Pendapatan Bunga
Beban Gaji
Hutang Gaji
Kerugian Piutang
Cadangan Kerugian Piutang
TOTAL
Rp 1,250,000
Rp 1,250,000
Rp20.00
Rp20.00
Rp500.00
Rp500.00
Rp25.00
Rp25.00
Rp 6,875,000
Rp 6,875,000
Rp250.00
Rp250.00
Rp400.00
Rp400.00
Rp 14,320,000 Rp 14,320,000
Neraca Saldo
No Akun Nama Akun
Debit Kredit
Kas Rp 30,000,000
Piutang Usaha Rp 2,500,000
Piutang Lain - lain Rp 8,000,000
Perlengkapan Usaha Rp 1,500,000
Tanah Rp 150,000,000
Bangunan Rp 275,000,000
Kendaraan Rp 60,000,000
Hutang Usaha Rp 46,500,000
Modal Rp 456,500,000
Pendapatan Usaha Rp 57,000,000
Pendapatan Sewa Rp 6,000,000
Beban Bahan Kue & Catering Rp 2,500,000
Beban Listrik & Telepon Rp 8,000,000
Beban Iklan Rp 1,500,000
Beban Gaji Rp 27,000,000
JUMLAH Rp 566,000,000 Rp 566,000,000
-
- Sewa diterima dimuka
- Iklan dibayar dimuka
- Pendapatan Bunga
- Piutang Bunga
- Hutang Gaji
- Kerugian Piutang
- Cadangan Kerugian Piutang
- Beban Penyusutan Bangunan
- Akum. Penyusutan Bangunan
- Beban Penyusutan Kendaraan
- Akum. Penyusutan Kendaraan
- Beban Perlengkapan
JUMLAH
Penyesuaian NSSD Laporan L/R
Debit Kredit Debit Kredit Debit Kredit
Rp 30,000,000
Rp 2,500,000
Rp 8,000,000
Rp400.00 Rp 1,100,000
Rp 150,000,000
Rp 275,000,000
Rp 60,000,000
Rp - Rp 46,500,000
Rp - Rp 456,500,000
Rp - Rp 57,000,000 Rp 57,000,000
Rp 5,000,000 Rp 1,000,000 Rp 1,000,000
Rp 2,500,000 Rp 2,500,000
Rp 8,000,000 Rp 8,000,000
Rp 1,250,000 Rp250.00 Rp250.00
Rp500.00 Rp 27,500,000 Rp 27,500,000
Rp 5,000,000 Rp 5,000,000
Rp 1,250,000 Rp 1,250,000
Rp20.00 Rp20.00 Rp20.00
Rp20.00 Rp20.00
Rp500.00 Rp500.00
Rp25.00 Rp25.00
Rp25.00 Rp25.00
Rp 6,875,000 Rp 6,875,000 Rp 6,875,000
Rp 6,875,000 Rp 6,875,000
Rp250.00 Rp250.00 Rp250.00
Rp250.00 Rp250.00
Rp400.00 Rp400.00 Rp400.00
Rp 14,320,000 Rp 14,320,000 Rp 573,670,000 Rp 573,670,000 Rp 45,775,000 Rp 58,020,000
Rp 12,245,000 Rp 12,245,000
Rp 12,220,000
Neraca
Debit Kredit
Rp 30,000,000
Rp 2,500,000
Rp 8,000,000
Rp 1,100,000
Rp 150,000,000
Rp 275,000,000
Rp 60,000,000
Rp 46,500,000
Rp 456,500,000
Rp 5,000,000
Rp 1,250,000
Rp20.00
Rp500.00
Rp25.00
Rp25.00
Rp 6,875,000
Rp250.00
Rp 527,895,000 Rp 515,650,000