Periode 2008
Jurnal Penjualan
Tanggal No.Bukti Keterangan Ref Jumlah
Feb 15 FJ-01 Tebet Biliard Rp 19,500,000
Apr 15 FJ-02 Persija FC Rp 17,500,000
Jul 26 FJ-03 Modern Golf Rp 200,000,000
TOTAL Rp 237,000,000
Jurnal Pembelian
Tanggal No.Bukti Keterangan Ref Jumlah
Apr 14 FB-01 PT. Sport Indonesia Rp 44,000,000
Rp 19,500,000
Rp 15,750,000
Rp 30,000,000
Rp 40,000,000
Rp 750,000
Rp 3,000,000 Rp 150,000
Rp 8,000,000 5.1.0.1
Rp 1,200,000 5.1.0.2
Rp 8,500,000 5.1.0.1
Rp 900,000 5.1.0.2
Rp 8,500,000 5.1.0.1
Rp 800,000 5.1.0.2
Rp 8,500,000 5.1.0.1
Rp 1,000,000 5.1.0.2
Rp 8,500,000 5.1.0.1
Rp 1,000,000 5.1.0.2
Rp 9,000,000 5.1.0.0
Rp 8,500,000 5.1.0.1
Rp 1,000,000 5.1.0.2
4.2.0.1
Rp 5,250,000 Rp 250,000
Rp 9,500,000 5.1.0.1
Rp 1,300,000 5.1.0.2
Rp 4,500,000
Rp 9,500,000 5.1.0.1
Rp 1,100,000 5.1.0.2
Rp 2,250,000 5.1.0.3
Rp 550,000 5.1.0.3
Rp 9,500,000 5.1.0.1
Rp 1,300,000 5.1.0.2
5.1.0.3
Rp 540,830
Rp 9,500,000 5.1.0.1
Rp 9,300,000 Rp 5,250,000 Rp 210,940,830 Rp 55,150,000
Rp 242,324,830 Rp 242,324,830
Kredit
Ref Kas
Rp 1,800,000
Rp 5,000,000
Rp 8,000,000
Rp 1,100,000
Rp 2,000,000
Rp 250,000
Rp 8,000,000
Rp 900,000
4.2.0.3 Rp 2,850,000
Rp 8,000,000
Rp 1,200,000
Rp 8,500,000
Rp 900,000
Rp 8,500,000
Rp 800,000
Rp 8,500,000
Rp 1,000,000
Rp 8,500,000
Rp 1,000,000
Rp 9,000,000
Rp 8,500,000
Rp 1,000,000
Rp 5,500,000
Rp 9,500,000
Rp 1,300,000
Rp 15,000,000
2.2.1.2 Rp 20,000,000
Rp 4,500,000
Rp 9,500,000
Rp 1,100,000
Rp 2,250,000
Rp 1,467,000
Rp 9,500,000
Rp 1,300,000
Rp 1,457,830
Rp 9,500,000
Rp 187,174,830
Jurnal Umum
Tanggal No. Bukti Keterangan Ref Debet
Feb 24 1 Retur Penjualan 4.1.0.1 Rp 250,000
Piutang Dagang 1.1.2.1
Rp 250,000
Rp 1,750,000
Rp 2,000,000
Tavi Sport
Buku Besar Pembantu Piutang
Periode 2008
Tavi Sport
Buku Besar
Periode 2008
Prlngkpn
Usaha No. Rek. 1.1.4.1
Tgl Keterangan Ref Debit Kredit
Jan 1 Saldo Awal Rp 1,500,000
Hutang Lain-
No. Rek. 2.2.1.2
Lain
Tgl Keterangan Ref Debit Kredit
Des 31 Jurnal Pengeluaran Kas Rp 1,834,000
Des 31 Jurnal Pengeluaran Kas Rp 55,000,000
Saldo
Rp 2,500,000
Rp 20,000,000
Rp 18,250,000
Rp 2,500,000
Saldo
Rp 200,000,000
Rp 160,000,000
Saldo
Rp 100,500,000
Rp 211,185,000
Rp 24,010,170
Saldo
Rp 2,500,000
Rp (72,750,000)
Rp (74,500,000)
Rp 162,500,000
Saldo
Rp 5,500,000
Saldo
Rp 27,500,000
Saldo
Rp 1,500,000
Saldo
Rp 150,000,000
Saldo
Rp 5,250,000
Saldo
Rp 65,000,000
Rp 140,000,000
Saldo
Rp (4,200,000)
Saldo
Rp 275,000,000
Saldo
Rp (8,300,000)
Saldo
Rp (49,000,000)
Rp (93,000,000)
Rp (78,000,000)
Saldo
Rp (2,500,000)
Rp (500,000)
Saldo
Rp (30,000,000)
Saldo
Rp 1,834,000
Rp (53,166,000)
Saldo
Rp (563,500,000)
Saldo
Rp (5,000,000)
Rp (242,000,000)
Saldo
Rp 1,750,000
Rp 2,000,000
Saldo
Rp 315,000
Saldo
Rp 44,000,000
Rp 53,300,000
Saldo
Rp 250,000
Saldo
Rp (750,000)
Saldo
Rp (150,000)
Saldo
Rp 14,000,000
Saldo
Rp 104,500,000
Saldo
Rp 11,600,000
Saldo
Rp 3,340,830
Tavi Sport
Ayat Jurnal Penyesuaian
Periode 2008
Saldo
Nama Rekening No. Rek.
Debet Kredit
Kas 1.1.1.1 Rp 24,010,170
Piutang Dagang 1.1.2.1 Rp 162,500,000
Piutang Lain-Lain 1.1.2.2 Rp 5,500,000
Persediaan Barang Dagang 1.1.3.1 Rp 27,500,000
Perlengkapan Usaha 1.1.4.1 Rp 1,500,000
Tanah 1.3.1.1 Rp 150,000,000
Peralatan 1.3.2.1 Rp 5,250,000
Kendaraan 1.3.3.1 Rp 140,000,000
Akum. Depr. Kendaraan 1.3.3.2 Rp 4,200,000
Bangunan 1.3.4.1 Rp 275,000,000
Akum. Depr. Bangunan 1.3.4.2 Rp 8,300,000
Hutang Dagang 2.1.1.1 Rp 78,000,000
Hutang Sewa 2.1.1.2 Rp 500,000
Hutang Bank 2.2.1.1 Rp 30,000,000
Hutang Lain-Lain 2.2.1.2 Rp 53,166,000
Modal 3.1.0.0 Rp 563,500,000
Penjualan 4.1.0.0 Rp 242,000,000
Retur Penjualan 4.1.0.1 Rp 2,000,000
Potongan Penjualan 4.1.0.2 Rp 315,000
Pembelian 4.2.0.0 Rp 53,300,000
Biaya Angkut Pembelian 4.2.0.1 Rp 250,000
Retur Pembelian 4.2.0.2 Rp 750,000
Potongan Pembelian 4.2.0.3 Rp 150,000
Biaya Promosi 5.1.0.0 Rp 14,000,000
Biaya Gaji 5.1.0.1 Rp 104,500,000
Biaya Listrik & Telefon 5.1.0.2 Rp 11,600,000
Biaya Bunga 5.1.0.3 Rp 3,340,830
Total Rp 980,566,000 Rp 980,566,000
NERACA LAJUR
Neraca Saldo
No. Rek. Nama Rekening
Debet Kredit
1.1.1.1 Kas Rp 24,010,170
1.1.2.1 Piutang Dagang Rp 162,500,000
1.1.2.2 Piutang Lain-Lain Rp 5,500,000
1.1.3.1 Persediaan Barang Dagang Rp 27,500,000
1.1.4.1 Perlengkapan Usaha Rp 1,500,000
1.3.1.1 Tanah Rp 150,000,000
1.3.2.1 Peralatan Rp 5,250,000
1.3.3.1 Kendaraan Rp 140,000,000
1.3.3.2 Akum. Depr. Kendaraan Rp 4,200,000
1.3.4.1 Bangunan Rp 275,000,000
1.3.4.2 Akum. Depr. Bangunan Rp 8,300,000
2.1.1.1 Hutang Dagang Rp 78,000,000
2.1.1.2 Hutang Sewa Rp 500,000
2.2.1.1 Hutang Bank Rp 30,000,000
2.2.1.2 Hutang Lain-Lain Rp 53,166,000
3.1.0.0 Modal Rp 563,500,000
4.1.0.0 Penjualan Rp 242,000,000
4.1.0.1 Retur Penjualan Rp 2,000,000
4.1.0.2 Potongan Penjualan Rp 315,000
4.2.0.0 Pembelian Rp 53,300,000
4.2.0.1 Biaya Angkut Pembelian Rp 250,000
4.2.0.2 Retur Pembelian Rp 750,000
4.2.0.3 Potongan Pembelian Rp 150,000
5.1.0.0 Biaya Promosi Rp 14,000,000
5.1.0.1 Biaya Gaji Rp 104,500,000
5.1.0.2 Biaya Listrik & Telefon Rp 11,600,000
5.1.0.3 Biaya Bunga Rp 3,340,830
Jumlah Rp 980,566,000 Rp 980,566,000
HPP
Biaya Depr. Peralatan
Biaya Depr. Kendaraan
Biaya Depr. Bangunan
Biaya Pemakaian Perlengkapan
Akm. Depr. Perlengkapan
Hutang Bunga
Jumlah
NERACA LAJUR "TAVI SPORT" PER 31 DESEMBER 2008
AJP NSSD
Debet Kredit Debet Kredit
Rp 24,010,170
Rp 162,500,000
Rp 5,500,000
Rp 22,800,000 Rp 27,500,000 Rp 22,800,000
Rp 400,000 Rp 1,100,000
Rp 150,000,000
Rp 5,250,000
Rp 140,000,000
Rp 14,000,000 Rp 18,200,000
Rp 275,000,000
Rp 27,500,000 Rp 35,800,000
Rp 78,000,000
Rp 500,000
Rp 30,000,000
Rp 53,166,000
Rp 563,500,000
Rp 242,000,000
Rp 2,000,000
Rp 315,000
Rp 53,300,000 Rp -
Rp 250,000 Rp -
Rp 750,000 Rp -
Rp 150,000 Rp -
Rp 14,000,000
Rp 104,500,000
Rp 11,600,000
Rp 750,000 Rp 4,090,830
Selisih
Total
Rugi/Laba Neraca
Debet Kredit Debet Kredit
Rp 24,010,170
Rp 162,500,000
Rp 5,500,000
Rp 22,800,000
Rp 1,100,000
Rp 150,000,000
Rp 5,250,000
Rp 140,000,000
Rp 18,200,000
Rp 275,000,000
Rp 35,800,000
Rp 78,000,000
Rp 500,000
Rp 30,000,000
Rp 53,166,000
Rp 563,500,000
Rp 242,000,000
Rp 2,000,000
Rp 315,000
Rp 14,000,000
Rp 104,500,000
Rp 11,600,000
Rp 4,090,830
Rp 57,350,000
Rp 262,500
Rp 14,000,000
Rp 27,500,000
Rp 400,000
Rp 262,500
Rp 750,000
Rp 236,018,330 Rp 242,000,000 Rp 786,160,170 Rp 780,178,500
Rp 5,981,670 Rp 5,981,670
Rp 242,000,000 Rp 242,000,000 Rp 786,160,170 Rp 786,160,170
Tavi Sport
Laporan Laba/Rugi
Periode 2008
Pendapatan
Penjualan Rp 242,000,000
Retur Penjualan Rp 2,000,000
Pot. Penjualan Rp 315,000
Rp 2,315,000 Rp 2,315,000
Biaya - Biaya
Biaya Promosi Rp 14,000,000
Biaya Gaji Rp 104,500,000
Biaya Listrik & Telepon Rp 11,600,000
Biaya Bunga Rp 4,090,830
Biaya Depr. Peralatan Rp 262,500
Biaya Depr. Kendaraan Rp 14,000,000
Biaya Depr. Bangunan Rp 27,500,000
Biaya Pemakaian Perlengkapan Rp 400,000
Rp 176,353,330 Rp 176,353,330
Tavi Sport
Laporan Perubahan Modal
Periode 2008
Aktiva
Aktiva Lancar
Kas Rp 24,010,170
Piutang Rp 162,500,000
Piutang Lain-Lain Rp 5,500,000
Persediaan Barang Dagang Rp 22,800,000
Perlengkapan Usaha Rp 1,100,000
Total Aktiva Lancar
Aktiva Tetap
Tanah Rp 150,000,000
Peralatan Rp 5,250,000
Akumulasi Penyusutan Peralatan Rp 262,500
Rp 4,987,500
Kendaraan Rp 140,000,000
Akumulasi Dep. Kendaraan Rp 18,200,000
Rp 121,800,000
Bangunan Rp 275,000,000
Akumulasi Dep. Bangunan Rp 35,800,000
Rp 239,200,000
Total Aktiva
Tavi Sport
Laporan Neraca
Periode 2008
Hutang Lancar
Hutang Dagang Rp 78,000,000
Hutang Sewa Rp 500,000
Rp 78,500,000
Rp 215,910,170
Hutang Tetap
Hutang Bank Rp 30,000,000
Hutang Lain-Lain Rp 53,166,000
Hutang Bunga Rp 750,000
Rp 83,916,000
Modal Rp 569,481,670
Rp 515,987,500
Saldo
Nama Rekening No. Rek
Debet Kredit
Kas 1.1.1.1 Rp 24,010,170
Piutang Dagang 1.1.2.1 Rp 162,500,000
Piutang Lain-Lain 1.1.2.2 Rp 5,500,000
Persediaan Barang Dagang 1.1.3.1 Rp 22,800,000
Perlengkapan Usaha 1.1.4.1 Rp 1,100,000
Tanah 1.3.1.1 Rp 150,000,000
Peralatan 1.3.2.1 Rp 5,250,000
Akum. Depr. Peralatan 1.3.2.2 Rp 262,500
Kendaraan 1.3.3.1 Rp 140,000,000
Akum. Depr. Kendaraan 1.3.3.2 Rp 18,200,000
Bangunan 1.3.4.1 Rp 275,000,000
Akum. Depr. Bangunan 1.3.4.2 Rp 35,800,000
Hutang Dagang 2.1.1.1 Rp 78,000,000
Hutang Sewa 2.1.1.2 Rp 5,000,000
Hutang Bank 2.1.1.3 Rp 30,000,000
Hutang Bunga 2.2.1.1 Rp 750,000
Hutang Lain-Lain 2.2.1.2 Rp 53,166,000
Modal 3.1.0.0 Rp 569,481,670
Total Rp 786,160,170 Rp 790,660,170
Tavi Sport
Jurnal Pembalik
Periode 2008
Hutang Bunga Rp 750,000
Biaya Bunga Rp 750,000