Professional Documents
Culture Documents
Jurnal Umum
Periode Juli 2015
TANGGAL KETERANGAN REF DEBET
Juli 1 Kas Rp 13,500,000
2015 Piutang Usaha Rp 20,800,000
Bahan Habis Pakai Rp 3,200,000
Peralatan Kantor Rp 7,500,000
Modal, Dana Mutia
4 Kas Rp 5,500,000
Pendapatan Diterima Dimuka
6 Kas Rp 15,300,000
Piutang Usaha
17 Kas Rp 9,450,000
Pendapatan Honor
26 Kas Rp 12,200,000
Piutang Usaha
Rp 45,000,000
Rp 4,800,000
Rp 4,500,000
Rp 5,500,000
Rp 6,500,000
Rp 15,300,000
Rp 400,000
Rp 5,200,000
Rp 13,300,000
Rp 1,750,000
Rp 9,450,000
Rp 600,000
Rp 6,650,000
Rp 4,000,000
Rp 12,200,000
Rp 1,750,000
Rp 325,000
Rp 675,000
Rp 5,200,000
Rp 3,000,000
Rp 12,500,000
Rp 158,600,000
ALAM INDAH
Buku Besar
Periode Juli 2015
Nama Akun : Kas
Mei 1 Saldo -
2015 31 Posting JU-1 Rp 13,500,000
31 Posting JU-1
31 Posting JU-1
31 Posting JU-1 Rp 5,500,000
31 Posting JU-1 Rp 15,300,000
31 Posting JU-1
31 Posting JU-1
31 Posting JU-1
31 Posting JU-1 Rp 9,450,000
31 Posting JU-1
31 Posting JU-1 Rp 4,000,000
31 Posting JU-1 Rp 12,200,000
31 Posting JU-1
31 Posting JU-1
31 Posting JU-1
31 Posting JU-1 Rp 5,200,000
31 Posting JU-1
Mei 1 Saldo -
2015 31 Posting JU-1 Rp 20,800,000
31 Posting JU-1
31 Posting JU-1 Rp 13,300,000
31 Posting JU-1 Rp 6,650,000
31 Posting JU-1
31 Posting JU-1 Rp 3,000,000
Mei 1 Saldo -
2015 31 Posting JU-1 Rp 3,200,000
31 Posting JU-1 Rp 600,000
Mei 1 Saldo -
2015 31 Posting JU-1 Rp 4,800,000
Mei 1 Saldo -
2015 31 Posting JU-1 Rp 4,500,000
Mei 1 Saldo -
2015 31 Posting JU-1 Rp 7,500,000
31 Posting JU-1 Rp 6,500,000
Mei 1 Saldo -
2015 31 Posting JU-1
31 Posting JU-1 Rp 5,200,000
Mei 1 Saldo -
2015 31 Posting JU-1
Mei 1 Saldo -
2015 31 Posting JU-1
Mei 1 Saldo -
2015 31 Posting JU-1 Rp 12,500,000
Mei 1 Saldo -
2015 31 Posting JU-1
31 Posting JU-1
31 Posting JU-1
31 Posting JU-1
31 Posting JU-1
31 Posting JU-1
Mei 1 Saldo -
2015 31 Posting JU-1 Rp 1,750,000
31 Posting JU-1 Rp 1,750,000
Mei 1 Saldo -
2015 31 Posting JU-1 Rp 400,000
31 Posting JU-1 Rp 325,000
31 Posting JU-1 Rp 675,000
ALAM INDAH
Buku Besar
Periode Juli 2015
No. Akun : 11
SALDO
KREDIT
DEBIT KREDIT
- - -
Rp 13,500,000
Rp 4,800,000 Rp 8,700,000
Rp 4,500,000 Rp 4,200,000
Rp 9,700,000
Rp 25,000,000
Rp 400,000 Rp 24,600,000
Rp 5,200,000 Rp 19,400,000
Rp 1,750,000 Rp 17,650,000
Rp 27,100,000
Rp 600,000 Rp 26,500,000
Rp 30,500,000
Rp 42,700,000
Rp 1,750,000 Rp 40,950,000
Rp 325,000 Rp 40,625,000
Rp 675,000 Rp 39,950,000
Rp 45,150,000
Rp 12,500,000 Rp 32,650,000
No. Akun : 12
SALDO
KREDIT
DEBIT KREDIT
- - -
Rp 20,800,000
Rp 15,300,000 Rp 5,500,000
Rp 18,800,000
Rp 25,450,000
Rp 12,200,000 Rp 13,250,000
Rp 16,250,000
No. Akun : 14
SALDO
KREDIT
DEBIT KREDIT
- - -
Rp 3,200,000
Rp 3,800,000
No. Akun : 15
SALDO
KREDIT
KREDIT
DEBIT KREDIT
- - -
Rp 4,800,000
No. Akun : 16
SALDO
KREDIT
DEBIT KREDIT
- - -
Rp 4,500,000
No. Akun : 18
SALDO
KREDIT
DEBIT KREDIT
- - -
Rp 7,500,000
Rp 14,000,000
No. Akun : 21
SALDO
KREDIT
DEBIT KREDIT
- - -
Rp 6,500,000 Rp 6,500,000
Rp 1,300,000
No. Akun : 23
SALDO
KREDIT
DEBIT KREDIT
- - -
Rp 5,500,000 Rp 5,500,000
No. Akun : 31
SALDO
KREDIT
DEBIT KREDIT
- - -
Rp 45,000,000 Rp 45,000,000
No. Akun : 32
SALDO
KREDIT
DEBIT KREDIT
- - -
Rp 12,500,000
No. Akun : 41
SALDO
KREDIT
KREDIT
DEBIT KREDIT
- - -
Rp 13,300,000 Rp 13,300,000
Rp 9,450,000 Rp 22,750,000
Rp 6,650,000 Rp 29,400,000
Rp 4,000,000 Rp 33,400,000
Rp 5,200,000 Rp 38,600,000
Rp 3,000,000 Rp 41,600,000
No. Akun : 51
SALDO
KREDIT
DEBIT KREDIT
- - -
Rp 1,750,000
Rp 3,500,000
No. Akun : 59
SALDO
KREDIT
DEBIT KREDIT
- - -
Rp 400,000
Rp 725,000
Rp 1,400,000
ALAM INDAH
Neraca Saldo Sebelum Penyesuaian
Periode 31 Juli 2015
NO. AKUN NAMA AKUN REF DEBIT
11 Kas Rp 32,650,000
12 Piutang Usaha Rp 16,250,000
14 Bahan Habis Pakai Rp 3,800,000
15 Sewa Dibayar Dimuka Rp 4,800,000
16 Asuransi Dibayar Dimuka Rp 4,500,000
18 Peralatan Kantor Rp 14,000,000
21 Utang Usaha
23 Pendapatan Diterima Dimuka
31 Modal, Dana Mutia
32 Prive, Dana Mutia Rp 12,500,000
41 Pendapatan Honor
51 Beban Gaji Rp 3,500,000
59 Beban Lain-Lain Rp 1,400,000
TOTAL Rp 93,400,000
KREDIT
Rp 1,300,000
Rp 5,500,000
Rp 45,000,000
Rp 41,600,000
Rp 93,400,000
ALAM INDAH
Jurnal Penyesuaian
Periode Juli 2015
TANGGAL NAMA AKUN REF DEBIT
Juli 31 Beban Asuransi Rp 375,000
2015 Asuransi Dibayar Dimuka
31 Beban Bahan Habis Pakai Rp 2,275,000
Bahan Habis Pakai
31 Beban Penyusutan Rp 750,000
Akumulasi Penyusutan
31 Beban Gaji Rp 175,000
Utang Gaji
31 Beban Sewa Rp 2,400,000
Sewa Dibayar Dimuka
31 Pendapatan Diterima Dimuka Rp 2,750,000
Pendapatan Honor
TOTAL Rp 8,725,000
KREDIT
Rp 375,000
Rp 2,275,000
Rp 750,000
Rp 175,000
Rp 2,400,000
Rp 2,750,000
Rp 8,725,000
ALAM INDAH
Neraca Saldo Setelah Penyesuaian
Periode 31 Juli 2015
NO. AKUN NAMA AKUN REF DEBIT
11 Kas Rp 32,650,000
12 Piutang Usaha Rp 16,250,000
14 Bahan Habis Pakai Rp 1,525,000
15 Sewa Dibayar Dimuka Rp 2,400,000
16 Asuransi Dibayar Dimuka Rp 4,125,000
18 Peralatan Kantor Rp 14,000,000
19 Akumulasi Penyusutan
21 Utang Usaha
22 Utang Gaji
23 Pendapatan Diterima Dimuka
31 Modal, Dana Mutia
32 Prive, Dana Mutia Rp 12,500,000
41 Pendapatan Honor
51 Beban Gaji Rp 3,675,000
52 Beban Sewa Rp 2,400,000
53 Beban Bahan Habis Pakai Rp 2,275,000
54 Beban Penyusutan Rp 750,000
55 Beban Asuransi Rp 375,000
59 Beban Lain-Lain Rp 1,400,000
TOTAL Rp 94,325,000
KREDIT
Rp 750,000
Rp 1,300,000
Rp 175,000
Rp 2,750,000
Rp 45,000,000
Rp 44,350,000
Rp 94,325,000
ALAM INDAH
Laporan Laba Rugi
Periode 31 Juli 2015
Pendapatan :
Pendapatan Honor Rp 44,350,000
Beban :
Beban Gaji Rp 3,675,000
Beban Sewa Rp 2,400,000
Beban Bahan Habis Pakai Rp 2,275,000
Beban Penyusutan Rp 750,000
Beban Asuransi Rp 375,000
Beban Lain-Lain Rp 1,400,000 +
Jumlah Biaya Usaha Rp 10,875,000 -
Laba Bersih Rp 33,475,000
ALAM INDAH
Laporan Perubahan Modal
Periode 31 Juli 2015
Modal, 1 Juli 2015 Rp 45,000,000
Ditambah :
Laba Bersih Rp 33,475,000
Dikurang :
Prive, Dana Mutia Rp 12,500,000 -
Penambahan Modal Rp 20,975,000 +
Rp 65,975,000 +
Rp 70,200,000
ALAM INDAH
Kertas Kerja Akhir Periode
Untuk Tahun Yang Berakhir pada 31 Juli 201
Daftar Saldo
Laporan Laba Rugi Neraca
Yang Disesuaikan
Debit Kredit Debit Kredit Debit Kredit
Rp 32,650,000 Rp 32,650,000
Rp 16,250,000 Rp 16,250,000
Rp 1,525,000 Rp 1,525,000
Rp 2,400,000 Rp 2,400,000
Rp 4,125,000 Rp 4,125,000
Rp 14,000,000 Rp 14,000,000
Rp 750,000 Rp 750,000
Rp 1,300,000 Rp 1,300,000
Rp 175,000 Rp 175,000
Rp 2,750,000 Rp 2,750,000
Rp 45,000,000 Rp 45,000,000
Rp 12,500,000 Rp 12,500,000
Rp 44,350,000 Rp 44,350,000
Rp 3,675,000 Rp 3,675,000
Rp 2,400,000 Rp 2,400,000
Rp 2,275,000 Rp 2,275,000
Rp 750,000 Rp 750,000
Rp 375,000 Rp 375,000
Rp 1,400,000 Rp 1,400,000
Rp 94,325,000 Rp 94,325,000 Rp 10,875,000 Rp 44,350,000 Rp 83,450,000 Rp 49,975,000
Rp 33,475,000 Rp 33,475,000
Rp 44,350,000 Rp 44,350,000 Rp 83,450,000 Rp 83,450,000
ALAM INDAH
Jurnal Penutup
Untuk Tahun Yang Berakhir pada 31 Juli 2015