Koh San
FORMULIR PENGECEKAN JUMLAH KAS KECIL
Tanggal : 30 Desember 2019
Keterangan Jumlah
Kesimpulan wajar
0.25%
PT KOHSAN
REKAPITULASI PEMAKAIAN DANA KAS KECIL
PER DESEMBER 2019
Rp 48,087,500
Kredit
Rp 37,500,000
Rp 10,525,000
Rp 62,500
Rp 48,087,500
Distributor Tunggal Sepeda "Wimcycle"
Koh San
30-Dec-19 Rp 52,699,000
31-Dec-19 Rp 57,500,000
Rp 110,199,000
No 11139 Rp 24,014,250
No 12113 Rp 17,297,000
No 12120 Rp 18,750,000
No 12121 Rp 7,233,750
Rp 67,295,000
Distributor Tunggal Sepeda "Wimcycle"
Koh San
REKONSILIASI BANK
31-Dec-19
Ditambah :
Ditambah :
Dikurangi :
Pajak Rp 1,143,750
Rp 91,770,000
Saldo per Bank Rp 773,211,500 Rp 2,114,288,750 Rp 1,442,285,500 Rp 1,445,214,750 Saldo per Bank Rp 773,211,500 Rp 2,114,288,750 Rp 1,442,285,500
Rp 1,445,214,750
Rp 110,199,000
-Rp 67,295,000
-Rp 12,500
Rp 1,488,106,250 Rp 1,380,387,500
Rp 1,425,313,750
Rp 2,073,387,750
-Rp 6,750,000
-Rp 136,375,000
-Rp 11,437,500
Rp 88,750,000
Rp 1,876,250
Rp 1,143,750
Rp 1,362,521,250
Rp 62,792,500
Distributor Tunggal Sepeda "Wimcycle"
Koh San
Rp 495,925,000
D
Selisih (penyesuaian)
Distributor Tunggal Sepeda "Wimcycle"
Koh San
Keterlambatan
Due date Belum Jatuh Tempo
<30 hari 30 - 60 hari
137
52 Rp 1,400,000
32 Rp 3,075,000
70
43 Rp 31,075,000
40 Rp 6,150,000
0 Rp 850,000
67
18 Rp 12,450,000
-16 Rp 10,275,000
94
18 Rp 7,475,000
-25 Rp 2,775,000
35 Rp 2,950,000
-1 Rp 9,450,000
7 Rp 88,700,000
-24 Rp 32,650,000
117
89
-14 Rp 28,525,000
-21 Rp 16,325,000
0% 1% 2%
Rp - Rp 1,086,250 Rp 893,000
Keterlambatan
Total Balance
61 - 90 hari 91 - 120 hari >120 hari
Rp 20,850,000 Rp 20,850,000
Rp 1,400,000
Rp 3,075,000
Rp 59,750,000 Rp 59,750,000
Rp 31,075,000
Rp 6,150,000
Rp 850,000
Rp 13,375,000 Rp 13,375,000
Rp 12,450,000
Rp 10,275,000
Rp 8,050,000 Rp 8,050,000
Rp 7,475,000
Rp 2,775,000
Rp 2,950,000
Rp 9,450,000
Rp 88,700,000
Rp 32,650,000
Rp 103,600,000 Rp 103,600,000
Rp 36,175,000 Rp 36,175,000
Rp 28,525,000
Rp 16,325,000
3% 4% 5%
Rp 40,000
Rp 10,726,750
Keterlambatan
No Nama Debitur Saldo Piiutang Belum Jatuh Tempo
<30 hari 30 - 60 hari 61 - 90 hari 91 - 120 hari >120 hari
1 Roda Baja Rp 25,325,000 Rp 4,475,000 Rp 20,850,000
2 Pelg Stang Rp 90,825,000 Rp 31,075,000 Rp 59,750,000
3 Toko Dalmatian Rp 7,000,000 Rp 850,000 Rp 6,150,000
4 Sentral Sepeda Rp 36,100,000 Rp 10,275,000 Rp 12,450,000 Rp 13,375,000
5 Dua Roda Rp 18,300,000 Rp 2,775,000 Rp 7,475,000 Rp 8,050,000
6 Sumber Rejeki Rp 12,400,000 Rp 9,450,000 Rp 2,950,000
7 Jeruji Mas Rp 121,350,000 Rp 32,650,000 Rp 88,700,000
8 Toko Angsa Putih Rp 139,775,000 Rp
36,175,000 Rp 103,600,000
9 Makmur Jaya Rp 44,850,000 Rp 44,850,000
Jumlah Piutang Dagang Rp 495,925,000 Rp 100,850,000 Rp 108,625,000 Rp 44,650,000 Rp 109,300,000 Rp 111,650,000 Rp 20,850,000
PIUTANG WESEL
31-Dec-19
Ditambah
Dikurangi
Rp 191,812,500
Piutang Karyawan
Piutang Karyawan yang ditanggung perusahaan dan dibebankan sebagai beban kesejahteraan
karyawan yaitu
Jumlah Rp 76,500,000
Beban Kesejahteraan karyawan -Rp 4,875,000
31 Penjualan Rp 8,250,000
Piutang Dagang Rp 8,250,000
Rp 608,626,750 Rp 608,626,750
<- Masih Ragu
Distributor Tunggal Sepeda "Wimcycle"
Koh San
BMX - DVN
Hasil perhitungan fisik (745 - 2 - 8) = 735 unit
Koreksi : =
BMX - DNS
Hasil perhitungan fisik (450 - 0 - 5) = 445 unit
Koreksi : Barang masih dalam perjalanan = 29 unit
BMX - KDI
Hasil perhitungan fisik (760 - 1 - 3) = 756 unit
Koreksi : Barang belum dikirim = 95 unit
Barang titipan belum terjual (30-18) 12 unit
Kuantitas yang benar = 863 unit
BMX - KST
Hasil perhitungan fisik (700 - 0 - 2) = 698 unit
Koreksi : Barang sisa dititipkan (52-34) = 18 unit
KARTU PERSEDIAAN
31-Dec-19
RSEDIAAN
c-19
KELUAR SALDO
Jumlah Unit @ Jumlah
375 1,275,000 478,125,000
6,375,000 370 1,275,000 471,750,000
12,750,000 360 1,275,000 459,000,000
335 1,275,000 427,125,000
-
KELUAR SALDO
Jumlah Unit @ Jumlah
745 1,100,000 819,500,000
2,200,000 743 1,100,000 817,300,000
8,800,000 735 1,100,000 808,500,000
-
-
KELUAR SALDO
Jumlah Unit @ Jumlah
450 750,000 337,500,000
3,750,000 445 750,000 333,750,000
474 750,000 355,500,000
-
-
KELUAR SALDO
Jumlah Unit @ Jumlah
760 550,000 418,000,000
550,000 759 550,000 417,450,000
1,650,000 756 550,000 415,800,000
851 550,000 468,050,000
863 550,000 474,650,000
KELUAR SALDO
Jumlah Unit @ Jumlah
700 600,000 420,000,000
1,200,000 698 600,000 418,800,000
716 600,000 429,600,000
-
-
Distributor Tunggal Sepeda "Wimcycle"
Koh San
METODE LCOM
Penentuan harga terendah antara harga pasar dan harga pokok
n harga pokok
= 2,446,800,000
= 2,495,375,000
= - 48,575,000
Distributor Tunggal Sepeda "Wimcycle"
Koh San
Jurnal Penyesuaian
31-Dec-19
Kredit
52,250,000
71,250,000
47,700,000
PERHITUNGAN
17,400,000
30,300,000
42,400,000
30,300,000 PERHITUNGAN
1,300,000
42,400,000
30,300,000
31,875,000
21,750,000
6,055,000
9,125,000