You are on page 1of 5

Nama: Rafid Tertiano Ramadhan

Kelas: XII MIPA 3

HARTA/AKTIVA
TANGGAL
KAS PERALATAN SEWA DBM
1/2/2020 Rp 50,000,000.00 Rp 10,000,000.00
1/6/2020 Rp -10,000,000.00 Rp 10,000,000.00
Rp 40,000,000.00 Rp 10,000,000.00 Rp 10,000,000.00
1/7/2020 Rp -500,000.00 Rp - Rp -
Rp 39,500,000.00 Rp 10,000,000.00 Rp 10,000,000.00
1/8/2020 Rp -3,000,000.00 Rp - Rp -
Rp 36,500,000.00 Rp 10,000,000.00 Rp 10,000,000.00
1/9/2020 Rp 15,000,000.00 Rp - Rp -
Rp 51,500,000.00 Rp 10,000,000.00 Rp 10,000,000.00
1/10/2020 Rp - Rp 10,000,000.00 Rp -
Rp 51,500,000.00 Rp 20,000,000.00 Rp 10,000,000.00
1/13/2020 Rp - Rp - Rp -
Rp 51,500,000.00 Rp 20,000,000.00 Rp 10,000,000.00
1/14/2020 Rp - Rp - Rp -
Rp 51,500,000.00 Rp 20,000,000.00 Rp 10,000,000.00
1/15/2020 Rp -500,000.00 Rp - Rp -
Rp 51,000,000.00 Rp 20,000,000.00 Rp 10,000,000.00
1/20/2020 Rp - Rp - Rp -
Rp 51,000,000.00 Rp 20,000,000.00 Rp 10,000,000.00
SALDO Rp

LAPORAN LABA RUGI

Pendapatan :
Pendapatan Jasa Rp 35,000,000.00

Beban Beban :
Beban Listrik,Air,Telpon Rp 500,000.00
Beban Gaji Rp 3,000,000.00
Beban Perlengkapan Rp 500,000.00
Jumlah Beban Rp 4,000,000.00
Pendapatan Bersih Rp 31,000,000.00

LAPORAN NERACA
Aktiva
Aktiva Lancar :
Kas Rp 51,000,000.00
Perlengkapan Rp 500,000.00
Sewa dbm Rp 10,000,000.00
Jumlah Aktiva Lancar Rp 61,500,000.00

Aktiva Tetap :
Peralatan Rp 20,000,000.00
Ak.Peny peralatan Rp -
Jumlah Aktiva Tetap Rp 20,000,000.00

Jumlah Aktiva Rp 81,500,000.00


Persamaan Dasar Akuntansi
Kantor Akuntan Maulana

KTIVA PASSIVA
PERLENGKAPAN PIUTANG HUTANG
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp 500,000.00 Rp - Rp -
Rp 500,000.00 Rp - Rp -
Rp - Rp - Rp -
Rp 500,000.00 Rp - Rp -
Rp - Rp - Rp -
Rp 500,000.00 Rp - Rp -
Rp - Rp - Rp -
Rp 500,000.00 Rp - Rp -
Rp - Rp 20,000,000.00 Rp -
Rp 500,000.00 Rp 20,000,000.00 Rp -
Rp 500,000.00 Rp - Rp 500,000.00
Rp 1,000,000.00 Rp 20,000,000.00 Rp 500,000.00
Rp - Rp - Rp -
Rp 1,000,000.00 Rp 20,000,000.00 Rp 500,000.00
Rp -500,000.00 Rp - Rp -
Rp 500,000.00 Rp 20,000,000.00 Rp 500,000.00
101,500,000.00 Rp 101,500,000.00

LAPORAN PERUBAHAN MODAL

Modal Awal Rp 60,000,000.00


Laba Rp 31,000,000.00
Prive Rp -

Pengurangan Modal Rp 31,000,000.00


Modal Akhir : Rp 91,000,000.00

LAPORAN NERACA
Pasiva
Hutang :
Hutang : Rp 500,000.00

Jumlah Hutang Rp 500,000.00

Modal :
Modal Akhir Rp 91,000,000.00

Jumlah Pasiva Rp 91,500,000.00


Persamaan Dasar Akuntansi
Kantor Akuntan Maulana

PASSIVA
KETERANGAN
MODAL
Rp 60,000,000.00 Modal Awal

Rp 60,000,000.00
Rp -
Rp 60,000,000.00
Rp -3,000,000.00 Beban Gaji
Rp 57,000,000.00
Rp 15,000,000.00 Pendapatan Jasa
Rp 72,000,000.00
Rp 10,000,000.00 Tambahan Modal
Rp 82,000,000.00
Rp 20,000,000.00 Pendapatan Jasa
Rp 102,000,000.00
Rp -
Rp 102,000,000.00
Rp -500,000.00 Beban Listrik,Air,Telpon
Rp 101,500,000.00
Rp -500,000.00 Beban Perlengkapan
Rp 101,000,000.00
101,500,000.00

You might also like