Toaz - Info Pie Susu Mentari JK Ajp PR
Toaz - Info Pie Susu Mentari JK Ajp PR
JURNAL PENJUALAN
JANUARI 2018
DEBIT
TANGGAL NO. FAKTUR DIJUAL KEPADA
PIUTANG DAGANG
4 F01-01 Bagus Oleh-Oleh Bali Rp20,350,000
16 F01-02 Kusuma Supermarket Rp30,250,000
23 F01-03 Toko Maharani Rp25,575,000
TOTAL Rp76,175,000
SUSU MENTARI
AL PENJUALAN
ANUARI 2018
DEBIT KREDIT
HPP PENJUALAN PPN KELUARAN PERSED. PRODUK JADI
Rp14,600,000 Rp18,500,000 Rp1,850,000 Rp14,600,000
Rp21,500,000 Rp27,500,000 Rp2,750,000 Rp21,500,000
Rp18,200,000 Rp23,250,000 Rp2,325,000 Rp18,200,000
DEBIT
TANGGAL NO. FAKTUR DIBELI DARI
PERSED. BAHAN BAKU
3 CG-134 UD. Boga Prima Rp10,050,000
7 PB-126 UD. Pangan Sejahtera Rp14,450,000
15 Fak-239 UD. Risa Diana Rp3,240,000
TOTAL Rp27,740,000
U MENTARI
PEMBELIAN
ARI 2018
DEBIT KREDIT
PERSED. BAHAN PEMBANTU PPN MASUKAN HUTANG DAGANG
Rp1,005,000 Rp11,055,000
Rp1,445,000 Rp15,895,000
Rp10,800,000 Rp1,404,000 Rp15,444,000
DEBIT
TANGGAL NO. BUKTI KETERANGAN
KAS POT. PENJUALAN
KREDIT
SERBA-SERBI
PIUTANG DAGANG PENJUALAN PPN KELUARAN
AKUN NO.AKUN
Rp13,500,000
Rp27,500,000 Pend. Denda 8-1100
Rp20,000,000
Rp8,250,000 Rp825,000
Rp25,000,000 Rp2,500,000
Rp275,000
Rp275,000
PIE SUSU MENTARI
JURNAL KAS KELUAR
JANUARI 2018
DEBIT KREDIT
SERBA-SERBI
BOP KAS
AKUN NO.AKUN JUMLAH
Sewa Dibayar Dimuka 1-2201 Rp12,000,000 Rp12,000,000
Hutang Gaji dan Upah 2-1200 Rp3,600,000 Rp3,600,000
Rp1,000,000 Rp4,200,000
Beban Denda Pembayaran 9-1100 Rp225,000 Rp22,725,000
Rp1,000,000 Rp4,200,000
Rp927,500 Beban Listrik & Telepon 6-1600 Rp200,000 Rp1,127,500
Rp1,000,000 Rp3,880,000
Rp10,000,000
Hutang Bank Permata 2-2100 Rp5,000,000 Rp6,500,000
Beban Bunga 9-1200 Rp1,500,000
DEBIT
TANGGAL NO. BUKTI KETERANGAN
BIAYA BAHAN BAKU BOP
2 BB-01 Pemakaian Bahan Baku Rp10,050,000
2 BP-01 Pemakaian Bahan Penolong Rp5,400,000
9 BB-02 Pemakaian Bahan Baku Rp10,050,000
9 BP-02 Pemakaian Bahan Penolong Rp8,400,000
17 BB-03 Pemakaian Bahan Baku Rp9,045,000
17 BP-03 Pemakaian Bahan Penolong Rp4,860,000
24 BB-04 Pemakaian Bahan Baku Rp7,537,500
24 BP-04 Pemakaian Bahan Penolong Rp6,300,000
KREDIT
PERSD. BAHAN BAKU PERSD. BAHAN PEMBANTU
Rp10,050,000
Rp5,400,000
Rp10,050,000
Rp8,400,000
Rp9,045,000
Rp4,860,000
Rp7,537,500
Rp6,300,000
Rp36,682,500 Rp24,960,000
PIE SUSU MENTARI
JURNAL UMUM
JANUARI 2018
TOTAL Rp104,200,000
KREDIT
Rp10,050,000
Rp3,200,000
Rp6,750,000
Rp10,050,000
Rp3,200,000
Rp9,750,000
Rp6,450,000
Rp9,045,000
Rp2,880,000
Rp6,075,000
Rp7,537,500
Rp2,400,000
Rp7,312,500
Rp19,500,000
Rp104,200,000
PIE SUSU MENTARI
BUKU BESAR PEMBANTU PIUTANG
JANUARI 2018
Nama Customer:
Bagus Oleh-Oleh Bali No.
Saldo
Tanggal Keterangan Ref Debit Kredit
Debit
4 Des Saldo Rp27,500,000
4 Jan Penjualan JPJ-1 Rp20,350,000 Rp47,850,000
6 Jan Pelunasan JKM-1 Rp27,500,000 Rp20,350,000
Nama Customer:
Toko Maharani No.
Saldo
Tanggal Keterangan Ref Debit Kredit
Debit
19 Des Saldo Rp20,000,000
10 Jan Pelunasan JKM-1 Rp20,000,000 -
23 Jan Penjualan JPJ-1 Rp25,575,000 Rp25,575,000
Nama Customer:
Kusuma Supermarket No.
Saldo
Tanggal Keterangan Ref Debit Kredit
Debit
28 Des Saldo Rp13,500,000
3 Jan Pelunasan JKM-1 Rp13,500,000 -
16 Jan Penjualan JPJ-1 Rp30,250,000 Rp30,250,000
C-01
Saldo
Kredit
C-02
Saldo
Kredit
C-03
Saldo
Kredit
PIE SUSU MENTARI
BUKU BESAR PEMBANTU UTANG
JANUARI 2018
Nama Customer:
UD. Boga Prima No. S-01
Saldo
Tanggal Keterangan Ref Debit Kredit
Debit Kredit
2 Des Saldo Rp22,500,000
3 Jan Pembelian JPB-1 Rp11,055,000 Rp33,555,000
10 Jan Pelunasan JKK-1 Rp22,500,000 Rp11,055,000
Nama Customer:
UD. Pangan Sejahtera No. S-02
Saldo
Tanggal Keterangan Ref Debit Kredit
Debit Kredit
20 Des Saldo Rp10,000,000
7 Jan Pembelian JPB-1 Rp15,895,000 Rp25,895,000
24 Jan Pelunasan JKK-1 Rp10,000,000 Rp15,895,000
Nama Customer:
UD. Risa Diana No. S-03
Saldo
Tanggal Keterangan Ref Debit Kredit
Debit Kredit
29 Des Saldo Rp5,000,000
15 Jan Pembelian JPB-1 Rp15,444,000 Rp20,444,000
PIE SUSU MENTARI
KARTU PERSEDIAAN BAHAN BAKU
JANUARI 2018
Nama : Mentega
Pembelian Pemakaian
Tanggal No.Bukti Keterangan
Unit Harga Total Unit
1 Saldo
2 BB-01 Pemakaian BB 160
7 PB-126 UD. Pangan Sejahtera 500 Rp12,500 Rp6,250,000
9 BB-02 Pemakaian BB 160
17 BB-03 Pemakaian BB 144
24 BB-04 Pemakaian BB 120
Nama : Telur
Pembelian Pemakaian
Tanggal No.Bukti Keterangan
Unit Harga Total Unit
1 Saldo
2 BB-01 Pemakaian BB 3200
3 CG-134 UD. Boga Prima 2500 Rp1,200 Rp3,000,000
7 PB-126 UD. Pangan Sejahtera 2500 Rp1,200 Rp3,000,000
9 BB-02 Pemakaian BB 3200
15 Fak-239 UD. Risa Diana 2700 Rp1,200 Rp3,240,000
17 BB-03 Pemakaian BB 2880
24 BB-04 Pemakaian BB 2400
Kode: BB-01
Pemakaian Saldo
Harga Total Unit Harga Total
200 Rp12,000 Rp2,400,000
Rp12,000 Rp1,920,000 40 Rp12,000 Rp480,000
540 Rp12,000 Rp6,480,000
Rp12,000 Rp1,920,000 380 Rp12,000 Rp4,560,000
Rp12,000 Rp1,728,000 236 Rp12,000 Rp2,832,000
Rp12,000 Rp1,440,000 116 Rp12,000 Rp1,392,000
Kode: BB-02
Pemakaian Saldo
Harga Total Unit Harga Total
50 Rp10,500 Rp525,000
Rp10,500 Rp210,000 30 Rp10,500 Rp315,000
130 Rp10,500 Rp1,365,000
Rp10,500 Rp210,000 110 Rp10,500 Rp1,155,000
Rp10,500 Rp189,000 92 Rp10,500 Rp966,000
Rp10,500 Rp157,500 77 Rp10,500 Rp808,500
Kode: BB-03
Pemakaian Saldo
Harga Total Unit Harga Total
250 Rp12,500 Rp3,125,000
Rp12,500 Rp2,000,000 90 Rp12,500 Rp1,125,000
590 Rp12,500 Rp7,375,000
Rp12,500 Rp2,000,000 430 Rp12,500 Rp5,375,000
Rp12,500 Rp1,800,000 286 Rp12,500 Rp3,575,000
Rp12,500 Rp1,500,000 166 Rp12,500 Rp2,075,000
Kode: BB-04
Pemakaian Saldo
Harga Total Unit Harga Total
4000 Rp1,200 Rp4,800,000
Rp1,200 Rp3,840,000 800 Rp1,200 Rp960,000
3300 Rp1,200 Rp3,960,000
5800 Rp1,200 Rp6,960,000
Rp1,200 Rp3,840,000 2600 Rp1,200 Rp3,120,000
5300 Rp1,200 Rp6,360,000
Rp1,200 Rp3,456,000 2420 Rp1,200 Rp2,904,000
Rp1,200 Rp2,880,000 20 Rp1,200 Rp24,000
Kode: BB-05
Pemakaian Saldo
Harga Total Unit Harga Total
500 Rp5,200 Rp2,600,000
Rp5,200 Rp2,080,000 100 Rp5,200 Rp520,000
1100 Rp5,200 Rp5,720,000
Rp5,200 Rp2,080,000 700 Rp5,200 Rp3,640,000
Rp5,200 Rp1,872,000 340 Rp5,200 Rp1,768,000
Rp5,200 Rp1,560,000 40 Rp5,200 Rp208,000
PIE SUSU MENTARI
KARTU PERSEDIAAN BAHAN PENOLONG
JANUARI 2018
Nama : Keju
Pembelian Pemakaian
Tanggal No.Bukti Keterangan
Unit Harga Total Unit Harga
1 Saldo
9 BP-02 Pemakaian BP 400 Rp7,500
24 BP-04 Pemakaian BP 300 Rp7,500
Kode: BP-01
Pemakaian Saldo
Total Unit Harga Total
900 Rp7,500 Rp6,750,000
Rp3,000,000 500 Rp7,500 Rp3,750,000
Rp2,250,000 200 Rp7,500 Rp1,500,000
Kode: BP-02
Pemakaian Saldo
Total Unit Harga Total
41500 Rp200 Rp8,300,000
Rp4,000,000 21500 Rp200 Rp4,300,000
Rp4,000,000 1500 Rp200 Rp300,000
41500 Rp200 Rp8,300,000
Rp3,600,000 23500 Rp200 Rp4,700,000
Rp3,000,000 8500 Rp200 Rp1,700,000
Kode: BB-0P
Pemakaian Saldo
Total Unit Harga Total
900 Rp3,500 Rp3,150,000
Rp1,400,000 500 Rp3,500 Rp1,750,000
Rp1,400,000 100 Rp3,500 Rp350,000
900 Rp3,500 Rp3,150,000
Rp1,260,000 540 Rp3,500 Rp1,890,000
Rp1,050,000 240 Rp3,500 Rp840,000
PIE SUSU MENTARI
KARTU PERSEDIAAN BARANG JADI
JANUARI 2018
Kode: PS-01
Penjualan Saldo
Harga Total Unit Harga Total
4000 Rp1,000 Rp4,000,000
24000 Rp1,000 Rp24,000,000
Rp1,000 Rp10,000,000 14000 Rp1,000 Rp14,000,000
Rp1,000 Rp3,000,000 11000 Rp1,000 Rp11,000,000
Rp1,000 Rp10,000,000 1000 Rp1,000 Rp1,000,000
19000 Rp1,000 Rp19,000,000
Rp1,000 Rp9,000,000 10000 Rp1,000 Rp10,000,000
Rp1,000 Rp8,000,000 2000 Rp1,000 Rp2,000,000
Kode: PS-02
Pemakaian Saldo
Harga Total Unit Harga Total
5000 Rp1,150 Rp5,750,000
Rp1,150 Rp4,600,000 1000 Rp1,150 Rp1,150,000
21000 Rp1,150 Rp24,150,000
Rp1,150 Rp3,450,000 18000 Rp1,150 Rp20,700,000
Rp1,150 Rp11,500,000 8000 Rp1,150 Rp9,200,000
Rp1,150 Rp9,200,000 - - -
15000 Rp1,150 Rp17,250,000
Rp1,150 Rp11,500,000 5000 Rp1,150 Rp5,750,000
PIE SUSU MENTARI
BUKU BESAR
31 Januari 2018
1-2100
Saldo
Kredit
1-2110
Saldo
Kredit
Rp2,650,000
1-2111
Saldo
Kredit
1-2112
Saldo
Kredit
1-2113
Saldo
Kredit
Rp44,550,000
1-2114
Saldo
Kredit
1-2200
Saldo
Kredit
1-2201
Saldo
Kredit
1-2210
Saldo
Kredit
1-3000
Saldo
Kredit
1-4100
Saldo
Kredit
1-4110
Saldo
Kredit
Rp525,000
1-4200
Saldo
Kredit
1-4210
Saldo
Kredit
Rp3,750,000
1-4300
Saldo
Kredit
1-4310
Saldo
Kredit
Rp5,500,000
2-1100
Saldo
Kredit
Rp37,500,000
Rp79,894,000
Rp47,394,000
2-1110
Saldo
Kredit
Rp1,250,000
2-1130
Saldo
Kredit
Rp2,850,000
Rp9,775,000
Rp13,100,000
2-1200
Saldo
Kredit
Rp3,600,000
-
2-2100
Saldo
Kredit
Rp100,000,000
Rp95,000,000
3-1000
Saldo
Kredit
Rp187,937,500
3-2000
Saldo
Kredit
4-1100
Saldo
Kredit
Rp69,250,000
Rp102,500,000
4-1200
Saldo
Kredit
5-1100
Saldo
Kredit
5-1200
Saldo
Kredit
5-1300
Saldo
Kredit
Rp2,400,000
5-1400
Saldo
Kredit
Rp1,000,000
6-1100
Saldo
Kredit
6-1200
Saldo
Kredit
6-1300
Saldo
Kredit
6-1400
Saldo
Kredit
6-1500
Saldo
Kredit
6-1600
Saldo
Kredit
6-1700
Saldo
Kredit
8-1100
Saldo
Kredit
Rp275,000
9-1100
Saldo
Kredit
9-1200
Saldo
Kredit
9-1300
Saldo
Kredit
PIE SUSU MENTARI
Neraca Saldo
31 Januari 2018
Rp2,650,000
Rp525,000
Rp3,750,000
Rp5,500,000
Rp47,394,000
Rp1,250,000
Rp13,100,000
Rp95,000,000
Rp187,937,500
Rp102,500,000
Rp2,400,000
Rp1,000,000
Rp275,000
Rp463,281,500
PIE SUSU MENTARI
Junal Penyesuaian
31 Januari 2018
JUMLAH Rp12,802,050
Kredit
Rp7,000,000
Rp142,500
Rp300,000
Rp1,000,000
Rp1,158,750
Rp47,750
Rp312,500
Rp458,000
Rp1,022,300
Rp1,360,250
Rp12,802,050