5,500,000
750,000
7,000,000
2,000,000
4,000,000
4,000,000
5,000,000
5,800,000
2,000,000
2,500,000
6,000,000
12,500,000
1,500,000
2,750,000
800,000
62,100,000
Afif Husam Widianto-DBM
Konsultan "Gajah Putih"
Buku Besar
Bulan Desember 2010
(dalam rupiah)
Nama Akun Kas Kode Akun
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT
Desember 1 Saldo awal 55,400,000 55,400,000
2010 2 JU 5,500,000 60,900,000
4 JU 750,000 60,150,000
7 JU 7,000,000 67,150,000
10 JU 2,000,000 65,150,000
12 JU 4,000,000 61,150,000
15 JU 3,500,000 64,650,000
17 JU 5,800,000 58,850,000
19 JU 2,000,000 56,850,000
20 JU 2,500,000 59,350,000
22 JU 6,000,000 65,350,000
24 JU 12,500,000 77,850,000
28 JU 2,750,000 75,100,000
30 JU 800,000 74,300,000
112
SALDO
KREDIT
113
SALDO
KREDIT
114
SALDO
KREDIT
151
SALDO
KREDIT
152
SALDO
KREDIT
25,000,000
211
SALDO
KREDIT
21,000,000
25,000,000
21,000,000
15,200,000
16,700,000
213
SALDO
KREDIT
7,500,000
311
SALDO
KREDIT
103,000,000
312
SALDO
KREDIT
411
SALDO
KREDIT
78,000,000
85,000,000
90,000,000
102,500,000
511
SALDO
KREDIT
512
SALDO
KREDIT
513
SALDO
KREDIT
515
SALDO
KREDIT
518
SALDO
KREDIT
Neraca Saldo
Per 31 Desember 2010
(dalam rupiah)
TOTAL - -
Konsultan "Gajah Putih"
Jurnal Penyesuaian
Per 31 Desember 2010
(dalam rupiah)
TOTAL 0
Kredit
0
Konsultan "Gajah Putih"
Neraca lajur
Periode 31 Desember 2010
- -
0 -
Konsultan "Gajah Putih" Konsul
Laporan Laba/Rugi Laporan
Periode 31 Desember 2010 Periode
PENDAPATAN Modal
1. Pendapatan Jasa 102,500,000
2. Pendapatan sewa 2,500,000
Jumlah Pendapatan 105,000,000
Laba
BEBAN
1. Beban gaji 34,750,000
2. Beban iklan 5,400,000 Modal Akhir
3. Beban intertiment 3,600,000
4. Beban perlengkapan 5,250,000
5. beban listrik 11,400,000
7. Beban asuransi 6,000,000
8. Beban Peny. Peralatan 16,200,000
9. Beban lain lain 7,800,000
Jumlah Beban 90,400,000
Laba Bersih 14,600,000
Konsultan "Gajah Putih" Konsultan "Ga
Laporan Perubahan Modal Laporan Posisi
Periode 31 Desember 2010 Periode 31 Dese
Modal Aktiva
Modal Awal 103,000,000 Aset Lancar
Prive - 3,000,000 Kas
Jumlah Modal 100,000,000 Piutang
Laba Perlengkapan
Laba Bersih 14,600,000 Asuransi dibayar dimuka
Jumlah Laba 14,600,000 Iklan dibayar dimuka
Modal Akhir 114,600,000 Aset Tetap
Peralatan
Ak Penyusutan Peralatan
Total Aktiva
Konsultan "Gajah Putih"
Laporan Posisi Keuangan
Periode 31 Desember 2010
Aktiva Pasiva
Liabilitas
74,300,000 Utang 16,700,000
6,000,000 Utang Listrik 400,000
7,000,000 Sewa diterima dimuka 5,000,000
6,000,000
3,600,000
Ekuitas
81,000,000 Modal Akhir 114,600,000
-41,200,000
136,700,000 Total Pasiva 136,700,000
Konsultan "Gajah Putih"
Jurnal Penutup
Bulan Desember 2010
(dalam rupiah)
105,000,000
34,750,000
5,400,000
3,600,000
5,250,000
11,400,000
6,000,000
16,200,000
7,800,000
14,600,000
3,000,000
213,000,000