Professional Documents
Culture Documents
Trial Balance
No Perkiraan Neraca Saldo
Akun Dr Cr
10000 Assets
11000 Current Assets
11110 Cash - -
11111 Cash US $ - -
11120 Mandiri Bank - -
11125 Mandiri Bank US$ - -
11130 Bank Artha Graha - -
11140 Time Deposit - -
11210 Note Receivable - -
13110 Account Receivable Trade - -
13120 Accrued Receivable - -
14101 TV 14 " Inventory - -
14102 CD Player Inventory - -
14103 Tape Dek Inventory - -
15210 VAT Tax in - -
15215 PPh Art 22 - -
15220 PPh Art 23 - -
15230 PPh Art 25 - -
15310 Prepayment Rent - -
15320 Prepayment Insurance - -
17000 Fixed Assets - -
17110 Lands - -
17120 Building - -
17130 Building Accumulated Depreciation - -
17210 Vehicles - -
17220 Vehicles Accumulated Depreciation - -
17310 Office Equipment - -
17320 Office Eq. Accumulated Depreciation - -
17330 Inventory in transit - -
17340 Contraction in Progress - -
20000 LIABILITIES - -
21000 Current Liabilities - -
21110 Account Payable Trade - -
21310 VAT Tax Out - -
21320 PPh Art 21 Tax - -
21590 Other Current Liability - -
21591 Mandiri Bank Loans - -
23000 LONG TERM LIABILITIES - -
30000 EQUITY - -
31100 Owner's Shareholder - -
32100 Retained Earnings - -
33100 Current Year Earnings - -
40000 INCOME - -
41000 INCOME TRADE - -
41101 TV 14 Sales - -
41102 CD Player Sales - -
41103 Tape Dek Sales - -
41201 Sales Return TV 14 Sales - -
41202 Sales Return CD Player Sales - -
PT Cahaya Bintang Elektrindo
Trial Balance
No Perkiraan Neraca Saldo
Akun Dr Cr
41203 Sales Return Tape Dek Sales - -
41301 Service Revenue - -
50000 EXPENSES - -
51000 Cost of Good Sold - -
51101 Cost of Good Sales TV 14' - -
51102 Cost of Good CD Player Sales - -
51103 Cost of Good Tape Dek Sales - -
52100 Purchase Return - -
52101 Purchase Return-TV 14 - -
52102 Purchase Return CD Payer - -
52103 Purchase ReturnTape Dek - -
61100 MARKETING EXPENSES - -
61101 Salarie Expenses - -
61102 Depeciation Expenses - -
61103 Traveling & Transportation Expenses - -
61104 Entertainment Expenses - -
61105 Repair & Maintenance - Vehiclee Exp - -
61106 Gasoline, Parking, Tol Exp - -
61107 Electrical, Telp Exp - -
61108 Office Maintenance Exp - -
61109 Rental Exp - -
61110 Representation Exp - -
61111 Donation Exp - -
61112 Insurance Exp - -
61113 Other Exp - -
63100 GENERAL & ADMINISTRATION EXPENSES - -
63101 Salaries Expenses - -
63102 Depreciation Expenses - -
63103 Traveling & Transportation Expenses - -
63104 Entertainment Expenses - -
63105 Repair & Maintenance - Vehiclee Exp - -
63106 Gasoline, Parking, Tol Exp - -
63107 Electrical, Telp Exp - -
63108 Office Maintenance Exp - -
63109 Insurance Exp - -
63110 Donation Exp - -
63111 Other Expenses - -
65100 Income Tax Art 21 Exp - -
63200 Income Tax Art 4 Ay 2, Exp - -
63300 Income Tax Art 23 Exp - -
67100 Tax Expenses - -
69190 Amortisation - -
81100 OTHER INCOME - -
81110 Bank Service (jasa giro) - -
81120 Interest Deposit - -
81130 Defered Exchange rate - -
81600 Other Income - -
91100 OTHER EXPENSES - -
91101 Bank Service Expenses - -
PT Cahaya Bintang Elektrindo
Trial Balance
No Perkiraan Neraca Saldo
Akun Dr Cr
91102 Tax Service - -
91109 Other Expenses - -
- -
PT Cahaya Bintang Elektrindo
Trial Balance
Periode 30 November 2011
Rp 1,125,750.00
Rp 1,125,750.00
Rp 1,755,600.00
Rp 1,100,200.00
Rp 2,855,800.00
Rp 39,432,250.00
Rp 24,297,500.00
Rp 10,920,000.00
Rp 3,584,750.00
Rp 19,175,000.00
Rp 7,800,000.00
Rp 19,175,000.00
Rp 7,800,000.00
Rp 1,614,086.25
Rp 538,028.75
Rp 2,152,115.00
Rp 28,762,500.00
Rp 2,876,250.00
Rp 31,638,750.00
Rp 22,125,000.00
Rp 22,125,000.00
Rp 99,000,000.00
Rp 99,000,000.00
Rp 65,000,000.00
Rp 65,000,000.00
Rp 16,500,000.00
Rp 16,500,000.00
Rp 1,511,500.00
Rp 1,120,000.00
Rp 2,631,500.00
Rp 99,000,000.00
Rp 99,000,000.00
Rp 18,525,000.00
Rp 18,525,000.00
Rp 12,350,000.00
Rp 12,350,000.00
Rp 18,525,000.00
Rp 18,525,000.00
Rp 275,250.00
Rp 275,250.00
Rp 16,250,000.00
Rp 1,625,000.00
Rp 17,875,000.00
KETERANGAN
Piutang dari PT. Adaya Elektrindo
Perjamuan by DirekturUtama
5-Dec-11 SJ-210 PT Cahaya Bintang Elektrindo (Kredit) 75 325,000 24,375,000 145 325,000
7-Dec-11 MM-352 PT Adaya Elektrindo (Retur) (1) 325,000 (325,000) 146 325,000
8-Dec-11 SJ-212 PT Barkah Elektronik 75 325,000 24,375,000 71 325,000
9-Dec-11 PJ-121 PT Samson Indonesia 75 325,000 24,375,000 146 325,000
19-Dec-11 SJ-215 PT Sanghai Elektronika 40 325,000 13,000,000 106 325,000
22-Dec-11 SJ-216 Malaysia Trading, Ltd 38 325,000 12,350,000 68 325,000
22-Dec-11 PJ-122 PT Samson Indonesia 50 325,000 16,250,000 118 325,000
22-Dec-11 SJ-217 PT Gama Utama 10 325,000 3,250,000 108 325,000
23-Dec-11 SJ-218 Departement Sosial Kab. Bekasi 12 325,000 3,900,000 96 325,000
96
96
96
96
STOCK : CD PLAYER
Bulan: Des 11 NamaBarang CD PLAYER
Kode Barang CDP
Tanggal No Keterangan Masuk Keluar Stock
Bukti unit Harga @ Jumlah unit Harga @ Jumlah unit Harga @
STOCK
Bulan: Des 11 NamaBarang
Kode Barang
Tanggal No Keterangan Masuk Keluar Stock
Bukti unit Harga @ Jumlah unit Harga @ Jumlah unit Harga @
Stock
Jumlah
71,500,000
47,125,000
47,450,000
23,075,000
47,450,000
34,450,000
22,100,000
38,350,000
35,100,000
31,200,000
-
-
-
-
Stock
Jumlah
138,650,000
113,575,000
98,825,000
84,075,000
64,900,000
42,775,000
-
-
-
-
-
-
-
-
Stock
Jumlah
29,250,000
19,500,000
11,700,000
-
-
-
-
-
-
-
-
-
-
-
Stock
Jumlah
PT CAHAYA BINTANG ELEKTRINDO
KAS/BANK MASUK
Voucher No :
Tanggal :
Diterima dari :
No. Uaraian No. Acct Debet Kredit
1
2
3
KAS/BANK KELUAR
Voucher No :
Tanggal :
Dibayarkan kpd :
No. Uaraian No. Acct Debet Kredit
KAS/BANK KELUAR
Voucher No :
Tanggal :
Dibayarkan kpd :
No. Uaraian No. Acct Debet Kredit
Syarat Pembayaran
1. Tunai
2. Kredit Disetujui Kasir/Accounting Penerima
Syarat Pembayaran
1. Tunai
2. Kredit Disetujui Kasir/Accounting Penerima
Syarat Pembayaran
1. Tunai
2. Kredit Disetujui Kasir/Accounting Penerima
Syarat Pembayaran
1. Tunai
2. Kredit Disetujui Kasir/Accounting Penerima
Syarat Pembayaran
1. Tunai
2. Kredit Disetujui Kasir/Accounting Penerima
Syarat Pembayaran
1. Tunai
2. Kredit Disetujui Kasir/Accounting Penerima
PT CAHAYA BINTANG ELEKTRINDO
SALES JOURNAL / JURNAL PENJUALAN
Voucher No :
Tanggal :
Dijual kepada : CS :
No. Uaraian No. Acct Debet Kredit
Syarat Pembayaran
1. Tunai
2. Kredit Disetujui Kasir/Accounting Penerima
PT CAHAYA BINTANG ELEKTRINDO
PURCHASES JOURNAL / JURNAL PEMBELIAN
Voucher No :
Tanggal :
Dibeli dari : VE :
No. Uaraian No. Acct Debet Kredit
Syarat Pembayaran
1. Tunai
2. Kredit Disetujui Kasir/Accounting Purchases
Syarat Pembayaran
1. Tunai
2. Kredit Disetujui Kasir/Accounting Purchases
Syarat Pembayaran
1. Tunai
2. Kredit Disetujui Kasir/Accounting Purchases
Syarat Pembayaran
1. Tunai
2. Kredit Disetujui Kasir/Accounting Purchases
PT CAHAYA BINTANG ELEKTRINDO
MEMORIAL
Voucher No :
Tanggal :
Dibeli dari : Adaya Elektrindo, PT CS-:
No. Uaraian No. Acct Debet Kredit
Disetujui Accounting
Disetujui Accounting
Disetujui Accounting
Disetujui Accounting
Disetujui Accounting
Disetujui Accounting
Disetujui Accounting
PT CAHAYA BINTANG ELEKTRINDO
MEMORIAL
Voucher No :
Tanggal :
Dibeli dari : Adaya Elektrindo, PT CS-:
No. Uaraian No. Acct Debet Kredit
Disetujui Accounting
Disetujui Accounting
Disetujui Accounting
Nama Akun : Cash Cash No Akun : 11110
Saldo
Tanggal Uraian Ref Debet Kredit
Debet Kredit
CS-102
Saldo
Debet Kredit
CS-103
Saldo
Debet Kredit
CS-104
Saldo
Debet Kredit
CS-105
Saldo
Debet Kredit
CS-106
Saldo
Debet Kredit
CS-107
Saldo
Debet Kredit
CS-108
Saldo
Debet Kredit
CS-109
Saldo
Debet Kredit
CS-110
Saldo
Debet Kredit
CS-111
Saldo
Debet Kredit
CS-112
Saldo
Debet Kredit
Formulir Subsidiary Ledger (Account Payable)
Nama Kreditur: Samson Indonesia, PT
Tgl
Tanggal Uraian(No Faktur) Ref Debet Kredit
Inv
Kode : VE-202
Saldo
Debet Kredit
Kode : VE-203
Saldo
Debet Kredit
VE-204
Saldo
Debet Kredit
VE-205
Saldo
Debet Kredit
VE-206
Saldo
Debet Kredit
VE-207
Saldo
Debet Kredit
Rekapitulasi Account Receivable
Awal Desember 2011
Kode Nama Pelanggan Faktur No Tgl Invoce Jumlah
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Tanggal Kode Nama Akun Dr
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
31/12/2011
Cr Hitungan
Perusahaan Bank Mandiri
Saldo Buku 535,581,469 Saldo Bank
Bertambah bertambah
Jumlah 535,581,469
berkurang berkurang
535,581,469
1,111,500
Bank
Saldo Bank 498,831,249
bertambah
Jumlah 498,831,249
berkurang
498,831,249
FORMULIR REKONSILIASI BANK
MENCARI SALDO YANG BENAR
Pengurang Pengurang
DIVISI ADMINISTRASI
Tunjangan THR
No Nama Jabatan Status Gaji Pokok
Lembur Makan Jabatan Sub Total 2,011
1 Ir. Prawot Dir Utama K/3 114,000,000 - 3,300,000 16,800,000 20,100,000 8,000,000
2 Syafrudin, SE Dir Keuangan K/1 72,000,000 - 3,300,000 16,800,000 20,100,000 5,500,000
3 Nur Fatimah SE Magr Keuangan TK/0 54,000,000 3,000,000 4,400,000 8,400,000 15,800,000 3,000,000
4 Hendrawan, SE Personalia K/1 24,000,000 1,800,000 3,300,000 150,000 5,250,000 2,500,000
5 Pambudi Staff Acct K/0 18,000,000 1,986,000 3,470,500 150,000 5,606,500 1,000,000
6 Setyowati Kasir TK/0 18,000,000 2,580,000 4,015,000 150,000 6,745,000 1,000,000
7 Marwoto Office Boy TK/0 12,000,000 2,106,000 3,580,500 150,000 5,836,500 1,000,000
JUMLAH 312,000,000 11,472,000 25,366,000 42,600,000 79,438,000 22,000,000
DAFTAR GAJI
BULAN JANUARI SD DESEMBER 2011
DIVISI PENJUALAN
Penghasilan PPh Penghasilan
No Nama Jabatan Status
Bruto Psl 21 Neto
1 Fahmi Idris Dir Pemasaran K/2 92,100,000 5,566,000 86,534,000
2 Gatot, SE Komisaris K/1 65,000,000 2,163,500 62,836,500
3 Dahlia Effendi Mgt Marketing TK/0 67,900,000 2,338,250 65,561,750
4 Haryono SH Kabag Mark K/0 61,872,500 1,801,525 60,070,975
5 Marulli Adm Market TK/0 35,692,250 576,428 35,115,822
6 Pratiwi Front Office TK/1 25,286,500 173,035 25,113,465
7 Lilis Anggraini Pemasaran TK/0 23,550,000 196,000 23,354,000
8 Sumarjono Sopir K/0 37,200,000 517,125 36,682,875
JUMLAH 408,601,250 13,331,863 395,269,387
DIVISI ADMINISTRASI
Penghasilan PPh Penghasilan
No Nama Jabatan Status
Bruto Psl 21 Neto
1 Ir. Prawot Dir Utama K/3 142,100,000 12,472,000 129,628,000
2 Syafrudin, SE Dir Keuangan K/1 97,600,000 6,349,750 91,250,250
3 Nur Fatimah SE Magr Keuangan TK/0 72,800,000 2,713,000 70,087,000
4 Hendrawan, SE Personalia K/1 31,750,000 505,749 31,244,251
5 Pambudi Staff Acct K/0 24,606,500 224,335 24,382,165
6 Setyowati Kasir TK/0 25,745,000 318,550 25,426,450
7 Marwoto Office Boy TK/0 18,836,500 11,036 18,825,464
JUMLAH 413,438,000 22,594,420 390,843,580
PERHITUNGAN PENGHASILAN & PAJAK TH 2011
No Keterangan 1 2 3 4 5
1 Nama Fahmi Idris Gatot, SE Dahlia Effendi Haryono SH Marulli
3 Jabatan Dir Pemasaran Komisaris Mgt Marketing Kabag Mark Adm Market
4 Alamat Rumah Ciledug, Keb Lama Jakarta Utara Grogol Petamburan Sawah Besar, Jakpus Cakung, Jaktim
6 Laki/ Perempuan L L P L L
7 Masa kerja Januari - Desmbr 2011 Januari - Desmbr 2011 Januari - Desmbr 2011 Januari - Desmbr 2011 Januari - Desmbr 2011
10 Premi Asuransi - - - - -
Potongan
12 Biaya Jabatan 4,605,000 3,250,000 3,395,000 3,093,625 1,784,613
13 Iuran JHT - - - - -
No Keterangan 6 7 8 9 10
1 Nama Pratiwi Lilis Anggraini Sumarjono Ir. Prawot Syafrudin, SE
4 Alamat Rumah Keb Jeruk, Jakbar Semper, Jakut Depok, Jabar Grogol, Jakbar Mangga Besar, Jakpus
6 Laki/ Perempuan P P L L L
7 Masa kerja Januari - Desmbr 2011 Januari - Desmbr 2011 Januari - Desmbr 2011 Januari - Desmbr 2011 Januari - Desmbr 2011
10 Premi Asuransi - - - - -
Potongan
12 Biaya Jabatan 1,264,325 1,177,500 1,860,000 6,000,000 4,880,000
13 Iuran JHT - - - - -
No Keterangan 11 12 13 14 15
1 Nama Nur Fatimah SE Hendrawan, SE Pambudi Setyowati Marwoto
4 Alamat Rumah Keb Baru, Jaksel Pondok Pinang, Jaksel Menteng , Jakpus Gambir, Jakpus Gandaria, Jaksel
6 Laki/ Perempuan P L L P L
7 Masa kerja Januari - Desmbr 2011 Januari - Desmbr 2011 Januari - Desmbr 2011 Januari - Desmbr 2011 Januari - Desmbr 2011
10 Premi Asuransi - - - - -
Potongan
12 Biaya Jabatan 3,640,000 1,587,500 1,230,325 1,287,250 941,825
13 Iuran JHT - - - - -
Stock Awal
No Kode Nama
Qty/unit Harga @Rp. Jumlah Rp.
1 TV14 TV 14 220 325,000 71,500,000
2 CDP CD Player 470 295,000 138,650,000
3 TD Tape Dek 150 195,000 29,250,000
239,400,000
Harga Jual
per unit
422,500
383,500
273,000
Nama Adaya Elektronik, PT Kode CS-109
No No Faktur Tgl Faktur Jumlah
1 567/SBE/INV/X/11 29 OKT-11 11,605,000
2 591/SBE/INV/XI/11 5-Nov-11 23,100,000