Keterangan Saldo
D K
Kas 12,500,000 12,500,000
Piutang Usaha 17,750,000 17,750,000
Cadangan kerugian piutang 175,000 175,000
Piutang Pendapatan 2,175,000 2,175,000
Persediaan barang dagangan 23,565,000 23,565,000
Perlengkapan Kantor 5,350,000 5,350,000
Sewa dibayar dimuka 10,000,000 10,000,000
Iklan dibayar dimuka 8,000,000 8,000,000
Tanah 200,000,000 200,000,000
Bangunan 150,000,000 150,000,000
Akumulasi Penyusutan bangunan 10,000,000 10,000,000
Peralatan kantor 25,000,000 25,000,000
Akumulasi Penyusutan peralatan 2,500,000 2,500,000
Utang Usaha 30,934,000 30,934,000
Utang beban 6,152,000 6,152,000
Utang Bank 55,125,000 55,125,000
Modal Saham 300,000,000 300,000,000
Dividen 12,525,000 12,525,000
Saldo Laba 34,565,000 34,565,000
Penjualan 126,250,000 126,250,000
Potongan Penjualan 2,235,000 2,235,000
Retur Penjualan 1,275,000 1,275,000
Pendapatan bunga 3,128,000 3,128,000
Beban pokok Penjualan
KERUGIAN
Informasi pendukung selama bulan Desember 2021 sbb :
1. Persediaan barang dagangan yang tersedia sebesar Rp 11.250
2. Sewa dibayar dimuka untuk masa 4 bulan dibayar 1 Nov 202
3. Iklan dibayar dimuka untuk masa 5 bulan dibayar 1 Okt 2021
4. Penyusutan peralatan kantor Rp 2.500.000 dan bangunan Rp
5. Perlengkapan Kantor yang belum terpakai Rp 2.150.000
6. Gaji yang belum diambil sampai ahir periode Rp 1.125.000
7. Bunga yang masih harus diterima sebesar Rp 475.000
8. Cadangan kerugian piutang sebesar 3% dari nilai piutang
Jurnal :
1. Persediaan barang dagangan yang tersedia sebesar Rp 11.250.000
Beban Pokok Penjualan
Persediaan barang dagangan
Retur Pembelian
Beban Pokok Penjualan
Potongan Pembelian
Beban Pokok Penjualan
D K D K D
12,500,000
17,750,000
357,500 532,500
475,000 2,650,000
11,250,000 23,565,000 11,250,000
2,150,000 3,200,000
5,000,000 5,000,000
4,800,000 3,200,000
200,000,000
150,000,000
10,000,000 20,000,000
25,000,000
2,500,000 5,000,000
30,934,000
1,125,000 7,277,000
55,125,000
300,000,000
12,525,000
34,565,000
126,250,000
2,235,000 2,235,000
1,275,000 1,275,000
475,000 3,603,000
23,565,000 11,250,000 44,017,000 44,017,000
35,233,000 1,275,000
2,256,000
35,233,000 -
1,275,000 -
2,256,000 -
1,125,000 31,029,000 31,029,000
17,254,000 17,254,000
3,950,000 3,950,000
10,000,000 10,000,000 10,000,000
2,500,000 2,500,000 2,500,000
357,500 357,500 357,500
1,935,000 1,935,000
2,150,000 2,150,000
5,000,000 5,000,000 5,000,000
4,800,000 4,800,000 4,800,000
3,150,000 3,150,000
2,150,000 2,150,000 2,150,000
6,175,000 6,175,000
2,234,000 2,234,000
99,986,500 99,986,500 583,286,500 583,286,500 140,211,500
140,211,500
esar Rp 11.250.000
Beban Pokok Penjualan D
23,565,000
23,565,000 23,565,000
(11,250,000) 35,233,000
35,233,000
11,250,000
(1,275,000)
(2,256,000)
44,017,000
35,233,000
1,275,000
2,256,000
yar 1 Nov 2021 sewa 4 blln = 10 juta 2,500,000 sewa jatuh tempo (nov dan d
perbulan = 10 juta/4 5,000,000
5,000,000
10,000,000
p 1.125.000
1,125,000
475,000
ai piutang 3% x Rp 17.750.000
532,500
357,500
532.500-175000
Laporan Laba Rugi Laporan Posisi Keuangan
K D K
12,500,000
17,750,000
532,500
2,650,000
11,250,000
3,200,000
5,000,000
3,200,000
200,000,000
150,000,000
20,000,000
25,000,000
5,000,000
30,934,000
7,277,000
55,125,000
300,000,000
12,525,000
34,565,000
126,250,000
3,603,000
129,853,000 443,075,000 453,433,500
10,358,500 10,358,500
140,211,500 453,433,500 453,433,500
K SALDO
11,250,000 12,315,000
47,548,000
1,275,000 46,273,000
2,256,000 44,017,000
Biaya angkut -
Pembelian bersih 31,702,000
Barang tersedia untuk dijual -
Persediaan barang dagangan akhir (11,250,000)
Beban Pokok Penjualan 44,017,000
TOTAL AKTIVA
(13,961,500)
-
3,603,000
(10,358,500)
Utang :
12,500,000 Utang Usaha 30,934,000
17,750,000 Utang beban 7,277,000
(532,500) Utang Bank 55,125,000
2,650,000
11,250,000 Total Utang 93,336,000
3,200,000
5,000,000
3,200,000
55,017,500 Ekuitas
Modal Saham 300,000,000
200,000,000 Tambahan Modal 36,731,300
150,000,000
(10,000,000)
25,000,000
(5,000,000)
360,000,000 Total Ekuitas 336,731,300