You are on page 1of 1

PT.

STAPI INDONESIA

Ayat Jurnal Penyesuaian


Per 31 Desember 2011
DOC.
Account Number
NO.
31-Des 001 Supplies Expense
Office Supplies
Perhitungan:
Saldo menurut neraca saldo = 28.700.000
Saldo akhir
(19.000.000)
Pemakaian
9.700.000
DATE

REF

DEBET

62106
11107

Rp

002 Bank Mandiri


Bank Charges
Interest Revenue

11101
91000
81000

Rp
Rp

003 Uncollectible Accounts


Allowance for Uncollectible Accounts
Perhitungan : 5% x 586.025.000 = 29.301.250
Allowance sudah ada di neraca (8.057.500)
Nilai AJP
21.243.750

61101
11104

Rp

004 Rent Expense


Prepaid Rent

61104
11110

Rp

005 Depreciation Expense - Vehicle


Accumulated Depreciation - Vehicle
Perhitungan:
Nilai Vehicle per 30/11 = 135.000.000
Nilai Acc. Depreciation = (63.281.250)
Nilai buku per 30/11 = 71.718.750
Depreciation th 2011 (saldo menurun) =
50% x 71.718.750 = 35.859.375
Addition Vehice 0n December = 142.000.000
Depreciation th 2011 (saldo menurun) = 0

61102
12102

Rp

Depreciation Expense - Equipment


Accumulated Depreciation - Equipment
Perhitungan:
Nilai Equipment per 30/11 = 817.000.000
Nilai Acc. Depreciation =
(513.625.000)
Nilai buku per 30/11 = 303.375.000
Depreciation th 2011 (saldo menurun) =
50% x 303.375.000 = 151.687.500

62105
12104

Rp

006 Electricity, Telephone & Water Expense


Electricity, Telephone & Water Payable

62101
21103

Rp

007 Income Tax Expense


Prepaid Income Tax
Perhitungan lihat lampiran laporan laba rugi
Jumlah

62104
11109

Rp

Rp

ACC NO.
11101
11104
11107
11109
11110
12102
12104
21103
61101
61102
61104
62101
62104
62105
62106
81000
91000
TOTAL

CREDIT

9.700.000,00
Rp

9.700.000,00

Rp

19.475.314,00

Rp

21.243.750,00

Rp

90.000.000,00

Rp

35.859.375,00

Rp

151.687.500,00

Rp

1.850.000,00

Rp

38.120.625,00

367.936.564,00 Rp

367.936.564,00

19.025.314,00
450.000,00

21.243.750,00

90.000.000,00

35.859.375,00

151.687.500,00

1.850.000,00

38.120.625,00

RECAPITULATION
DEBET
19.025.314,00

CREDIT
21.243.750,00
9.700.000,00
38.120.625,00
90.000.000,00
35.859.375,00
151.687.500,00
1.850.000,00

21.243.750,00
35.859.375,00
90.000.000,00
1.850.000,00
38.120.625,00
151.687.500,00
9.700.000,00
19.475.314,00
450.000,00
367.936.564,00

367.936.564,00

You might also like