Professional Documents
Culture Documents
Laporan Keuangan 1 Siklus
Laporan Keuangan 1 Siklus
NIRWANA
JURNAL PENERIMAAN KAS
BULAN DESEMBER 2011
REKAPITULASI
DEBIT KREDIT
ACC.NO TOTAL ACC.NO TOTAL
1-1100 1,364,750,000 1-1300 977,350,000
2-1500 34,400,000
4-1100 344,000,000
1-1400 9,000,000
REKAPITULASI
DEBIT KREDIT
ACC.NO TOTAL ACC.NO TOTAL
1-1910 152,450,000 2-1100 1,676,950,000
5-1100 1,524,500,000
REKAPITULASI
DEBIT KREDIT
ACC.NO TOTAL ACC.NO TOTAL
2-1100 947,100,000 1-1100 967,700,000
2-1200 4,500,000
2-1400 3,500,000
2-1500 2,500,000
2-1200 10,000,000
9-1100 100,000
REKAPITULASI
DEBIT KREDIT
ACC.NO TOTAL ACC.NO TOTAL
1-1300 1,255,100,000 4-1100 1,141,000,000
2-1500 114,100,000
REKAPITULASI
DEBIT KREDIT
ACC.NO TOTAL ACC.NO TOTAL
5-1100 1,372,300,000 1-1500 1,437,300,000
4-1200 66,000,000 1-1300 72,600,000
2-1100 71,500,000 1-1910 6,500,000
2-1500 6,600,000 5-1100 61,000,000
1-1500 61,000,000
TOTAL 1,577,400,000 TOTAL 1,577,400,000
PT.NIRWANA
KAS KECIL
BULAN DESEMBER 2011
5,160,000
PT.NIRWANA
KARTU PIUTANG
BULAN DESEMBER 2011
NAME : NUMBER :
POS BALANCE
DATE DESCRIPTION DEBIT KREDIT
REEF DEBIT KREDIT
30 NOV Saldo 214,500,000
23 DES Pelunasan 214,500,000 -
29 DES Pembelian 535,260,000 535,260,000
NAME : NUMBER :
POS BALANCE
DATE DESCRIPTION DEBIT KREDIT
REEF DEBIT KREDIT
30 NOV Saldo 69,300,000
6 DES Pelunasan 69,300,000 -
10 DES Pembelian 482,900,000 482,900,000
11 DES Retur 71,500,000 411,400,000
18 DES Pelunasan 411,400,000 -
PT.NIRWANA
DAFTAR SALDO UTANG DAN PIUTANG
BULAN DESEMBER 2011
TOTAL 22 422,200,000
PT.NIRWANA
KARTU PERSEDIAAN
TOTAL 19 443,000,000
PT.NIRWANA
BUKU BESAR
BULAN DESEMBER 2011
421,576,250 421,576,250
PT.NIRAWANA
KERTAS KERJA
BULAN DESEMBER 2011
SEBELUM PAJAK
TRIAL BALANCE ADJUSMENT N.S.DISESUAIKAN L/R NERACA
ACC NO AKUN
D K D K D K D K D K
1-1100 CASH IN BANK 438,570,000 6,270,000 444,840,000 444,840,000
1-1200 PETTY CASH 4,640,000 4,640,000 4,640,000
1-1300 ACCOUT RECEIVEBLE 1,000,450,000 1,000,450,000 1,000,450,000
1-1400 ALLOWANCE FOR DOUBTFUL DEBT 20,800,000 29,222,500 50,022,500 50,022,500
1-1500 MERCHANDISE INVENTORY 865,200,000 865,200,000 865,200,000
1-1600 STORE SUPPLIES 10,400,000 6,650,000 3,750,000 3,750,000
1-1700 PREPAID INSURANCE 15,300,000 1,250,000 14,050,000 14,050,000
1-1800 PREPAID RENT 21,300,000 2,500,000 18,800,000 18,800,000
1-1900 PREPAID TAX 15,000,000 15,000,000 15,000,000
1-1910 PPN INCOME 145,950,000 145,950,000 - - - -
1-1920 PREPAID PPN - - 145,950,000 141,900,000 4,050,000 4,050,000
1-2100 EQUIPMENT AT COST 63,300,000 63,300,000 63,300,000
1-2200 EQUIPMENT ACCUM DEP 16,500,000 1,250,000 17,750,000 17,750,000
2-1100 ACCOUNT PAYABLE 1,194,050,000 1,194,050,000 1,194,050,000
2-1200 EXPENSE PAYABLE 830,000 6,000,000 6,830,000 6,830,000
2-1300 INCOME TAX PAYABLE - - - - - - - - - -
2-1400 PPN PAYABLE - - - - - - - - - -
2-1500 DIVIDEN PAYABLE - - - - - - - - - -
2-1600 PPN OUTCOME 141,900,000 141,900,000 - - - -
2-2100 BANK MEGA LOAN 480,000,000 480,000,000 480,000,000
3-1100 CAPITA STOCK 420,250,000 420,250,000 420,250,000
3-1200 DIVIDEN 25,400,000 25,400,000 25,400,000
4-1100 SALES 2,238,800,000 2,238,800,000 2,238,800,000
4-1200 SALES RETUTN 66,000,000 66,000,000 66,000,000
5-1100 COST OF GOODS SOLD 1,698,530,000 1,698,530,000 1,698,530,000
5-1200 FREIGHT PAID 8,800,000 8,800,000 8,800,000
6-1000 ADVERTISING EXPENSE 4,925,000 4,925,000 4,925,000
6-1100 TELP. & ELECTRICITY EXPENSE 8,700,000 2,500,000 11,200,000 11,200,000
6-1200 STORE SUPPLIES EXPENSE 4,750,000 6,650,000 11,400,000 11,400,000
6-1300 BAD DEBT EXPENSE 15,100,000 29,222,500 44,322,500 44,322,500
6-1400 DEPRECIATION EXPENSE 16,500,000 1,250,000 17,750,000 17,750,000
6-1500 INSURANCE EXPENSE 14,300,000 1,250,000 15,550,000 15,550,000
6-1600 RENT EXPENSE 23,300,000 2,500,000 25,800,000 25,800,000
6-1700 WAGES & SALARIES 36,300,000 3,500,000 39,800,000 39,800,000
6-1800 OTHER OPERATING EXPENSE 9,600,000 9,600,000 9,600,000
7-1100 INTEREST REVENUE 6,985,000 6,500,000 13,485,000 13,485,000
8-1100 INTEREST EXPENSE 1,200,000 1,200,000 1,200,000
8-1200 BANK SERVICE CHARGE 6,600,000 230,000 6,830,000 6,830,000
8-1300 INCOME SUMMARY - - - - - - - - - -
8-1400 PAJAK PENGHASILAN - - - - - - - - - -
4,520,115,000 4,520,115,000 341,222,500 341,222,500 4,421,187,500 4,421,187,500 1,961,707,500 2,252,285,000 2,459,480,000 2,168,902,500
290,577,500 - - 290,577,500
2,252,285,000 2,252,285,000 2,459,480,000 2,459,480,000
PT.NIRAWANA
WORK SHEET
BULAN DESEMBER 2011
SESUDAH PAJAK
TRIAL BALANCE ADJUSMENT N.S.DISESUAIKAN L/R NERACA
ACC NO AKUN
D K D K D K D K D K
1-1100 CASH IN BANK 438,570,000 6,270,000 444,840,000 444,840,000
1-1200 PETTY CASH 4,640,000 4,640,000 4,640,000
1-1300 ACCOUT RECEIVEBLE 1,000,450,000 1,000,450,000 1,000,450,000
1-1400 ALLOWANCE FOR DOUBTFUL DEBT 20,800,000 29,222,500 50,022,500 50,022,500
1-1500 MERCHANDISE INVENTORY 865,200,000 865,200,000 865,200,000
1-1600 STORE SUPPLIES 10,400,000 6,650,000 3,750,000 3,750,000
1-1700 PREPAID INSURANCE 15,300,000 1,250,000 14,050,000 14,050,000
1-1800 PREPAID RENT 21,300,000 2,500,000 18,800,000 18,800,000
1-1900 PREPAID TAX 15,000,000 15,000,000 - - -
1-1910 PPN INCOME 145,950,000 145,950,000 - - - -
1-1920 PREPAID PPN - - 145,950,000 141,900,000 4,050,000 4,050,000
1-2100 EQUIPMENT AT COST 63,300,000 63,300,000 63,300,000
1-2200 EQUIPMENT ACCUM DEP 16,500,000 1,250,000 17,750,000 17,750,000
2-1100 ACCOUNT PAYABLE 1,194,050,000 1,194,050,000 1,194,050,000
2-1200 EXPENSE PAYABLE 830,000 6,000,000 6,830,000 6,830,000
2-1300 INCOME TAX PAYABLE - - 65,353,750 65,353,750 65,353,750
2-1400 PPN PAYABLE - - - - - - - - - -
2-1500 DIVIDEN PAYABLE - - - - - - - - - -
2-1600 PPN OUTCOME 141,900,000 141,900,000 - - - -
2-2100 BANK MEGA LOAN 480,000,000 480,000,000 480,000,000
3-1100 CAPITA STOCK 420,250,000 420,250,000 420,250,000
3-1200 DIVIDEN 25,400,000 25,400,000 25,400,000
4-1100 SALES 2,238,800,000 2,238,800,000 2,238,800,000
4-1200 SALES RETUTN 66,000,000 66,000,000 66,000,000
5-1100 COST OF GOODS SOLD 1,698,530,000 1,698,530,000 1,698,530,000
5-1200 FREIGHT PAID 8,800,000 8,800,000 8,800,000
6-1000 ADVERTISING EXPENSE 4,925,000 4,925,000 4,925,000
6-1100 TELP. & ELECTRICITY EXPENSE 8,700,000 2,500,000 11,200,000 11,200,000
6-1200 STORE SUPPLIES EXPENSE 4,750,000 6,650,000 11,400,000 11,400,000
6-1300 BAD DEBT EXPENSE 15,100,000 29,222,500 44,322,500 44,322,500
6-1400 DEPRECIATION EXPENSE 16,500,000 1,250,000 17,750,000 17,750,000
6-1500 INSURANCE EXPENSE 14,300,000 1,250,000 15,550,000 15,550,000
6-1600 RENT EXPENSE 23,300,000 2,500,000 25,800,000 25,800,000
6-1700 WAGES & SALARIES 36,300,000 3,500,000 39,800,000 39,800,000
6-1800 OTHER OPERATING EXPENSE 9,600,000 9,600,000 9,600,000
7-1100 INTEREST REVENUE 6,985,000 6,500,000 13,485,000 13,485,000
8-1100 INTEREST EXPENSE 1,200,000 1,200,000 1,200,000
8-1200 BANK SERVICE CHARGE 6,600,000 230,000 6,830,000 6,830,000
8-1300 INCOME SUMMARY - - - - - - - - - -
8-1400 PAJAK PENGHASILAN - - 80,353,750 80,353,750
4,520,115,000 4,520,115,000 421,576,250 421,576,250 4,406,187,500 4,486,541,250 2,042,061,250 2,252,285,000 2,444,480,000 2,234,256,250
210,223,750 - - 210,223,750
2,252,285,000 2,252,285,000 2,444,480,000 2,444,480,000
PT.NIRWANA
LAPORAN LABA RUGI
BULAN DESEMBER 2011
PENDAPATAN :
HPP :
LABA KOTOR
BEBAN OPERASIONAL :
LABA BERSIH
PENDAPATAN & BEBAN NON OPERASIONAL :
PENGURANGAN :
DIVIDEN (25,400,000)
2,499,433,750 2,499,433,750