11 Kas Rp 13,100,000.00
12 Piutang usaha Rp 3,000,000.00
14 Bahan habis pakai Rp 1,400,000.00
15 Sewa dibayar dimuka
16 Asuransi dibayar dimuka
18 Peralatan Kantor Rp 12,500,000.00
19 Akumulasi penyusutan peralatan kantor
21 Utang usaha
22 Utang gaji
23 Pendapatan diterima dimuka
31 Modal Sehun Rp 30,000,000.00
32 Prive Sehun
33 Ikhtisar laba rugi
41 Pendapatan jasa
51 Beban gaji
52 Beban Sewa
53 Beban bahan habis pakai
54 Beban penyusutan peralatan kantor
55 Beban asuransi
59 Beban Lain-lain
NAMA ANGGOTA KELOMPOK: NIM
1 Husna Qonita Zhafiroh K7723042
2 Jessica Ardelia K7723046
3 Zafa Aulia F K7723048
4 Novia Fitriyani K7723056
5 Novian Hayuning K7723057
6 Meliana Flora Christiana K7723079
SEHUN CONSULTING
JURNAL UMUM
BULAN APRIL 2023
JU-1
Date KETERANGAN REF DEBIT KREDIT
1 Kas 11 Rp 13,100,000.00
1 Piutang usaha 12 Rp 3,000,000.00
1 Bahan habis pakai 14 Rp 1,400,000.00
1 Peralatan Kantor 18 Rp 12,500,000.00
1 Modal Sehun 31 Rp 30,000,000.00
(Investasi Awal)
1 Sewa dibayar dimuka 15 Rp 4,800,000.00
1 Kas 11 Rp 4,800,000.00
(Membayar Sewa 3 bln)
2 Beban asuransi 55 Rp 1,800,000.00
2 Kas 11 Rp 1,800,000.00
(Membayar Premi Asuransi)
4 Kas 11 Rp 5,000,000.00
4 Pendapatan diterima dimuka 23 Rp 5,000,000.00
(Utang Pendapatan)
5 Peralatan Kantor 18 Rp 2,000,000.00
5 Utang usaha 21 Rp 2,000,000.00
(Membeli Peralatan secara Kredit)
6 Kas 11 Rp 1,800,000.00
6 Piutang usaha 12 Rp 1,800,000.00
(Membayar Pelunasan Piutang)
10 Beban Lain-lain 59 Rp 120,000.00
10 Kas 11 Rp 120,000.00
(Membayar Iklan)
12 Utang usaha 21 Rp 1,200,000.00
12 Kas 11 Rp 1,200,000.00
(Membayar Utang Usaha)
12 Piutang usaha 12 Rp 4,200,000.00
12 Pendapatan jasa 41 Rp 4,200,000.00
(Mencatat Pendapatan Jasa)
14 Beban gaji 51 Rp 750,000.00
14 Kas 11 Rp 750,000.00
(Membayar Gaji Karyawan)
17 Kas 11 Rp 6,250,000.00
17 Pendapatan jasa 41 Rp 6,250,000.00
(Menerima Pendapatan Jasa)
18 Bahan habis pakai 14 Rp 800,000.00
18 Kas 11 Rp 800,000.00
(Membeli Bahan Habis Pakai)
20 Piutang usaha 12 Rp 2,100,000.00
20 Pendapatan jasa 41 Rp 2,100,000.00
(Pend.Jasa yg masih terutang)
24 Kas 11 Rp 3,850,000.00
24 Pendapatan jasa 41 Rp 3,850,000.00
(Menerima Kas)
26 Kas 11 Rp 5,600,000.00
26 Piutang usaha 12 Rp 5,600,000.00
(Pelunasan Piutang Usaha)
27 Beban gaji 51 Rp 750,000.00
27 Kas 11 Rp 750,000.00
(Membayar Beban Gaji)
29 Beban Lain-lain 59 Rp 130,000.00
29 Kas 11 Rp 130,000.00
(Membayar Tagihan Telepon)
30 Beban Lain-lain 59 Rp 200,000.00
30 Kas 11 Rp 200,000.00
(Membayar Tagihan Listrik)
30 Kas 11 Rp 3,050,000.00
30 Pendapatan jasa 41 Rp 3,050,000.00
(Menerima Pendapatan)
30 Piutang usaha 12 Rp 1,500,000.00
30 Pendapatan jasa 41 Rp 1,500,000.00
(Piutang Pendapatan)
30 Prive Sehun 32 Rp 6,000,000.00
30 Kas 11 Rp 6,000,000.00
(Pengambilan Dana Pribadi)
TOTAL Rp 81,900,000.00 Rp 81,900,000.00
SEHUN CONSULTING
BUKU BESAR
BULAN APRIL 2023
12
SALDO
Rp 3,000,000.00
Rp 1,200,000.00
Rp 5,400,000.00
Rp 7,500,000.00
Rp 1,900,000.00
Rp 3,400,000.00
14
SALDO
Rp 1,400,000.00
Rp 2,200,000.00
15
SALDO
Rp 4,800,000.00
18
SALDO
Rp 12,500,000.00
Rp 14,500,000.00
21
SALDO
Rp 2,000,000.00
Rp 800,000.00
23
SALDO
Rp 5,000,000.00
31
SALDO
Rp 30,000,000.00
32
SALDO
Rp 6,000,000.00
41
SALDO
Rp 4,200,000.00
Rp 10,450,000.00
Rp 12,550,000.00
Rp 16,400,000.00
Rp 19,450,000.00
Rp 20,950,000.00
51
SALDO
Rp 750,000.00
Rp 1,500,000.00
55
SALDO
Rp 1,800,000.00
59
SALDO
Rp 120,000.00
Rp 250,000.00
Rp 450,000.00
SEHUN CONSULTING
NERACA SALDO SEBELUM PENYESUAIAN
BULAN APRIL 2023
Rp 1,500,000.00
Rp 850,000.00
Rp 330,000.00
Rp 120,000.00
Rp 1,600,000.00
Rp 2,500,000.00
Rp 6,900,000.00
SEHUN CONSULTING
BUKU BESAR SETELAH PENYESUAIAN
BULAN APRIL 2023
No Akun : 11
DEBIT KREDIT SALDO
Rp 13,100,000.00 Rp 13,100,000.00
Rp 4,800,000.00 Rp 8,300,000.00
Rp 1,800,000.00 Rp 6,500,000.00
Rp 5,000,000.00 Rp 11,500,000.00
Rp 1,800,000.00 Rp 13,300,000.00
Rp 120,000.00 Rp 13,180,000.00
Rp 1,200,000.00 Rp 11,980,000.00
Rp 750,000.00 Rp 11,230,000.00
Rp 6,250,000.00 Rp 17,480,000.00
Rp 800,000.00 Rp 16,680,000.00
Rp 3,850,000.00 Rp 20,530,000.00
Rp 5,600,000.00 Rp 26,130,000.00
Rp 750,000.00 Rp 25,380,000.00
Rp 130,000.00 Rp 25,250,000.00
Rp 200,000.00 Rp 25,050,000.00
Rp 3,050,000.00 Rp 28,100,000.00
Rp 6,000,000.00 Rp 22,100,000.00
No Akun : 12
DEBIT KREDIT SALDO
Rp 3,000,000.00 Rp 3,000,000.00
Rp 1,800,000.00 Rp 1,200,000.00
Rp 4,200,000.00 Rp 5,400,000.00
Rp 2,100,000.00 Rp 7,500,000.00
Rp 5,600,000.00 Rp 1,900,000.00
Rp 1,500,000.00 Rp 3,400,000.00
No Akun : 14
DEBIT KREDIT SALDO
Rp 1,400,000.00 Rp 1,400,000.00
Rp 800,000.00 Rp 2,200,000.00
Rp 850,000.00 Rp 1,350,000.00
No Akun : 15
DEBIT KREDIT SALDO
Rp 4,800,000.00 Rp 4,800,000.00
Rp 1,600,000.00 Rp 3,200,000.00
No Akun : 16
DEBIT KREDIT SALDO
Rp 1,500,000.00 Rp 1,500,000.00
No Akun : 18
DEBIT KREDIT SALDO
Rp 12,500,000.00 Rp 12,500,000.00
Rp 2,000,000.00 Rp 14,500,000.00
No Akun : 19
DEBIT KREDIT SALDO
Rp 330,000.00 Rp 330,000.00
No Akun : 21
DEBIT KREDIT SALDO
Rp 2,000,000.00 Rp 2,000,000.00
Rp 1,200,000.00 Rp 800,000.00
No Akun : 22
DEBIT KREDIT SALDO
Rp 120,000.00 Rp 120,000.00
No Akun : 23
DEBIT KREDIT SALDO
Rp 5,000,000.00 Rp 5,000,000.00
Rp 2,500,000.00 Rp 2,500,000.00
No Akun : 31
DEBIT KREDIT SALDO
Rp 30,000,000.00 Rp 30,000,000.00
No Akun : 32
DEBIT KREDIT SALDO
Rp 6,000,000.00 Rp 6,000,000.00
No Akun : 41
DEBIT KREDIT SALDO
Rp 4,200,000.00 Rp 4,200,000.00
Rp 6,250,000.00 Rp 10,450,000.00
Rp 2,100,000.00 Rp 12,550,000.00
Rp 3,850,000.00 Rp 16,400,000.00
Rp 3,050,000.00 Rp 19,450,000.00
Rp 1,500,000.00 Rp 20,950,000.00
Rp 2,500,000.00 Rp 23,450,000.00
No Akun : 51
DEBIT KREDIT SALDO
Rp 750,000.00 Rp 750,000.00
Rp 750,000.00 Rp 1,500,000.00
Rp 120,000.00 Rp 1,620,000.00
No Akun : 52
DEBIT KREDIT SALDO
Rp 1,600,000.00 Rp 1,600,000.00
No Akun : 53
DEBIT KREDIT SALDO
Rp 850,000.00 Rp 850,000.00
No Akun : 54
DEBIT KREDIT SALDO
Rp 330,000.00 Rp 330,000.00
No Akun : 55
DEBIT KREDIT SALDO
Rp 1,800,000.00 Rp 1,800,000.00
Rp 1,500,000.00 Rp 300,000.00
No Akun : 59
DEBIT KREDIT SALDO
Rp 120,000.00 Rp 120,000.00
Rp 130,000.00 Rp 250,000.00
Rp 200,000.00 Rp 450,000.00
SEHUN CONSULTING
NERACA SALDO SETELAH PENYESUAIAN
BULAN APRIL 2023
neraca saldo
No. Akun Nama Akun
debit kredit
11 Kas Rp 22,100,000.00
12 Piutang usaha Rp 3,400,000.00
14 Bahan habis pakai Rp 2,200,000.00
15 Sewa dibayar dimuka Rp 4,800,000.00
18 Peralatan kantor Rp 14,500,000.00
21 Utang usaha Rp 800,000.00
23 Pendapatan diterima dimuka Rp 5,000,000.00
31 Modal Rp 30,000,000.00
32 Prive Rp 6,000,000.00 -
41 Pendapatan jasa Rp 20,950,000.00
51 Beban gaji Rp 1,500,000.00
55 Beban asuransi Rp 1,800,000.00
59 Beban lain-lain Rp 450,000.00
TOTAL Rp 56,750,000.00 Rp 56,750,000.00
16 Asuransi dibayar dimuka
53 Beban bahan habis pakai
54 Beban penyusutan peralatan kantor
19 Akumulasi penyusutan peralatan kantor
22 Utang gaji
52 Beban sewa
TOTAL
LABA BERSIH
TOTAL
HUN CONSULTING
NERACA LAJUR
30-Apr-23
Rp 1,500,000.00 Rp 1,500,000.00
Rp 850,000.00 Rp 850,000.00 Rp 850,000.00
Rp 330,000.00 Rp 330,000.00 Rp 330,000.00
Rp 330,000.00 Rp 330,000.00
Rp 120,000.00 Rp 120,000.00
Rp 1,600,000.00 Rp 1,600,000.00 Rp 1,600,000.00
Rp 6,900,000.00 Rp 6,900,000.00 Rp 57,200,000.00 Rp 57,200,000.00 Rp 5,150,000.00 Rp 23,450,000.00
Rp 18,300,000.00
Rp 23,450,000.00 Rp 23,450,000.00
laporan posisi keuangan
debit kredit
Rp 22,100,000.00
Rp 3,400,000.00
Rp 1,350,000.00
Rp 3,200,000.00
Rp 14,500,000.00
Rp 800,000.00
Rp 2,500,000.00
Rp 30,000,000.00
Rp 6,000,000.00
Rp 1,500,000.00
Rp 330,000.00
Rp 120,000.00
Rp 52,050,000.00 Rp 33,750,000.00
Rp 18,300,000.00
Rp 52,050,000.00 Rp 52,050,000.00
SEHUN CONSULTING
LAPORAN LABA/RUGI
UNTUK PERIODE YANG BERAKHIR BULAN APRIL 2023
PENDAPATAN
Pendapatan jasa
BEBAN
Beban gaji Rp 1,620,000.00
Beban Sewa Rp 1,600,000.00
Beban bahan habis pakai Rp 850,000.00
Beban penyusutan peralatan kantor Rp 330,000.00
Beban asuransi Rp 300,000.00
Beban Lain-lain Rp 450,000.00
TOTAL BEBAN
NETT INCOME
SEHUN CONSULTING
LAPORAN PERUBAHAN EKUITAS
UNTUK PERIODE YANG BERAKHIR BULAN APRIL 2023
SEHUN CONSULTING
LAPORAN POSISI KEUANGAN
Apr-23
AKTIVA PASIVA
ASET LANCAR LIABILITAS JANGKA PENDEK
Kas Rp 22,100,000.00 Utang Usaha Rp 800,000.00
Piutang Usaha Rp 3,400,000.00 Utang Gaji Rp 120,000.00
Sewa Dibayar Dimuka Rp 3,200,000.00 Pendapatan Diterima Dimuk Rp 2,500,000.00
Bahan Habis Pakai Rp 1,350,000.00
Asuransi Dibayar Dimuka Rp 1,500,000.00
Jumlah Aset Lancar Rp 31,550,000.00
ASET TETAP EKUITAS
Peralatan Kantor Rp 14,500,000.00 Modal Sehun Rp 42,300,000.00
Akumulasi Peralatan Kantor Rp 330,000.00
Jumlah Aset Tetap Rp 14,170,000.00
Rp 5,150,000.00
Rp 18,300,000.00
Rp 30,000,000.00
Rp 18,300,000.00
-Rp 6,000,000.00
Rp 42,300,000.00
SEHUN CONSULTING
BUKU BESAR SETELAH PENUTUPAN
BULAN APRIL 2023
12
SALDO
Rp 3,000,000.00
Rp 1,200,000.00
Rp 5,400,000.00
Rp 7,500,000.00
Rp 1,900,000.00
Rp 3,400,000.00
14
SALDO
Rp 1,400,000.00
Rp 2,200,000.00
Rp 1,350,000.00
15
SALDO
Rp 4,800,000.00
Rp 3,200,000.00
16
SALDO
Rp 1,500,000.00
18
SALDO
Rp 12,500,000.00
Rp 14,500,000.00
19
SALDO
Rp 330,000.00
21
SALDO
Rp 2,000,000.00
Rp 800,000.00
22
SALDO
Rp 120,000.00
23
SALDO
Rp 5,000,000.00
Rp 2,500,000.00
31
SALDO
Rp 30,000,000.00
Rp 48,300,000.00
Rp 42,300,000.00
32
SALDO
Rp 6,000,000.00
Rp -
33
SALDO
Rp 23,450,000.00
Rp 18,300,000.00
Rp -
41
SALDO
Rp 4,200,000.00
Rp 10,450,000.00
Rp 12,550,000.00
Rp 16,400,000.00
Rp 19,450,000.00
Rp 20,950,000.00
Rp 23,450,000.00
Rp -
51
SALDO
Rp 750,000.00
Rp 1,500,000.00
Rp 1,620,000.00
Rp -
52
SALDO
Rp 1,600,000.00
Rp -
53
SALDO
Rp 850,000.00
Rp -
54
SALDO
Rp 330,000.00
#REF!
55
SALDO
Rp 1,800,000.00
Rp 300,000.00
Rp -
59
SALDO
Rp 120,000.00
Rp 250,000.00
Rp 450,000.00
Rp -
SEHUN CONSULTING
JUNAL PENUTUP
BULAN APRIL 2023
TOTAL Rp 52,900,000.00
KREDIT
Rp 23,450,000.00
Rp 1,620,000.00
Rp 1,600,000.00
Rp 850,000.00
Rp 330,000.00
Rp 300,000.00
Rp 450,000.00
Rp 18,300,000.00
Rp 6,000,000.00
Rp 52,900,000.00
SEHUN CONSULTING
NERACA SALDO SETELAH PEMUTUPAN
BULAN APRIL 2023