Professional Documents
Culture Documents
Neraca Saldo
BULAN DESEMBER 2016
DEBET CREDIT
Pos
Date Invoine No Description Account Receivable Cost Of Goods Sold Freight Collected PPN Outcome Merchandise Inventory
Ref Sales (Rp)
(Rp) (Rp) (Rp) (Rp) (Rp)
2016
Des 6 F12-1 Maulana Computer √ 245,800,000 190,500,000 223,000,000 500,000 22,300,000 190,500,000
18 F12-2 Ilham Computer √ 190,100,000 146,000,000 171,000,000 2,000,000 17,100,000 146,000,000
27 F12-3 Akbar Computer √ 470,250,000 366,240,000 427,500,000 - 42,750,000 366,240,000
DEBET CREDIT
Pos
Tanggal Invoice No Description OTHERS
Ref Cash In Bank PPN Outcome Sales Discount Account Receivable
(Rp) (Rp) (Rp) (Rp) Account Name No.Acc Amount (Rp)
2016
Des 3 BKM12-1 Ilham Computer √ 33,790,000 310,000 34,100,000
12 BKM12-2 Maulana Computer √ 188,600,000 188,600,000
13 KN01 Penjualan Tunai 226,600,000 Sales 4-1100 206,000,000
PPN Outcome 2-1500 20,600,000
14 BKM12-3 Maulana Computer √ 28,600,000 28,600,000
20 BKM12-4 Maulida Computer 6,000,000 Allowance For Doubtful Debt 1-1400 6,000,000
25 BKM12-5 Akbar Computer √ 23,100,000 23,100,000
DEBET CREDIT
Invoice
Date Description Pos Ref Merchandise Inventory Account Payable
No Freight Paid (Rp) PPN Income (Rp)
(Rp) (Rp)
2016
Des 10 F05 PT.PUTRI √ 1,000,000 27,600,000 276,000,000 304,600,000
22 A17 PT.Tiara √ 37,309,000 373,090,000 410,399,000
29 G11 CV.ANGGITA √ 28,800,000 288,000,000 316,800,000
DEBET CREDIT
Check Pos OTHERS
Date Invoice No Description
Number Ref Account Payable Purchase PPN Income Cash In Bank
(Rp) Account Discount (Rp) (Rp) (Rp)
Account Name Amount (Rp)
Number
2016
Des 1 BKK12-1 Karyawan PD Mitra CP12-1 Expense Payable 2-1200 3,000,000 3,000,000
1 BKK12-2 Toko Hejo CP12-2 Equipment at Cost 1-2100 3,300,000 3,300,000
DEBET
Date No.Doc Description Pos Ref
Rp
2016
Des 7 NK12-1 Sales Retur 4-1300 52,000,000
PPN Outcome 2-1500 5,200,000
Account Receivable 1-1300
326,800,000
Hal 1
CREDIT
Rp
57,200,000
44,500,000
41,000,000
4,100,000
180,000,000
326,800,000
PD MITRA
JURNAL KAS KECIL
BULAN DESEMBER 2016
DEBET CREDIT
Date No.Doc Description Account
Account Name Amount (Rp) Petty Cash (Rp)
Number
2016
Des 4 V12-1 Kantor PLN dan Telkom Expense Payable 2-1200 900,000 900,000
9 V12-2 Toko Alfa Niaga Store Supplies 1-1600 1,000,000 1,000,000
17 V12-3 Bp.Ruchdiana Ruchdiana Drawing 3-1200 1,000,000 1,000,000
26 V12-4 Bp. Rochiman Other Operating Expense 6-1800 800,000 800,000
Saldo 6,300,000
Total 10,000,000
KARTU PERSEDIAAN DESEMBER 2016
NOMOR ITEM : T1301C NAMA BARANG : PortegeM300
In Out Balance
Date Invoice No Description
Qty Price Amount Qty Price Amount Qty Price Amount
2016
Des 1 Saldo Awal 20 16,000,000 320,000,000
In Out Balance
Date Invoice No Description
Qty Price Amount Qty Price Amount Qty Price Amount
2016
Des 1 Saldo Awal 16 12,500,000 200,000,000
PD MITRA
SUBSIDIARY LEDGER-ACCOUNT PAYABLE
DECEMBER, 2016
(In Rupiah)
Balance
Date Description Ref Debit Credit
Debit
2016
Des 1 Saldo Awal √
23 Jurnal Pengeluaran Kas JKK 17,600,000
29 Jurnal Pembelian JPB 316,800,000
Balance
Date Description Ref Debit Credit
Debit
2016
Des 1 Saldo Awal √
6 Jurnal Pengeluaran Kas JKK 28,600,000
10 Jurnal Pembelian JPB 304,600,000
11 Jurnal Umum JU 45,100,000
18 Jurnal Pengeluaran Kas JKK 259,500,000
VABLE
Balance
Credit
Balance
Credit
Balance
Credit
Balance
Credit
BLE
Balance
Credit
23,100,000
-
410,399,000
Balance
Credit
17,600,000
-
316,800,000
Balance
Credit
28,600,000
-
304,600,000
259,500,000
-
PD MITRA
LIST OF ACCOUNT RECEIVABLE BALANCE
DECEMBER 31, 2016
(In rupiah)
NO CUSTOMER BALANCE
PD MITRA
LIST OF ACCOUNT PAYABLE BALANCE
DECEMBER 31, 2016
(In rupiah)
NO SUPPLIER BALANCE
1 PT.TIARA 410,399,000
2 CV ANGGITA 316,800,000
3 PT.PUTRI -
PD MITRA
LIST OF INVENTORY BALANCE
DECEMBER 31, 2016
(In rupiah)
KODE PRODUCT BALANCE
T1301C Portege M300 327,500,000
T7102C Satelite M30 250,350,000
BALANCE
DEBIT KREDIT
DATE DESCRIPTION POS REF DEBIT
Rp Rp Rp
2016
Des 1 Saldo Awal √ 9,000,000
31 Jurnal Kas Kecil JKKC 1,000,000 10,000,000
31 Jurnal Penyesuaian JU 3,500,000 6,500,000
BALANCE
DEBIT KREDIT
DATE DESCRIPTION POS REF DEBIT
Rp Rp Rp
2016
Des 1 Saldo Awal √
31 Jurnal Penyesuaian JU 5,000,000
31 Jurnal penutup JU 10,800,000
BALANCE
DEBIT KREDIT
DATE DESCRIPTION POS REF DEBIT
Rp Rp Rp
2016
Des 1 Saldo Awal √ 8,800,000
31 Jurnal Pengeluaran Kas JKK 3,000,000 11,800,000
31 Jurnal Penutup JU 11,800,000 0
1-1200
BALANCE
KREDIT
Rp
1-1300
BALANCE
KREDIT
Rp
1-1400
BALANCE
KREDIT
Rp
12,800,000
18,800,000
33,042,500
1-1500
BALANCE
KREDIT
Rp
182,740,000.00
1-1600
BALANCE
KREDIT
Rp
1-1700
BALANCE
KREDIT
Rp
1-1800
BALANCE
KREDIT
Rp
1-1900
BALANCE
KREDIT
Rp
1-2100
BALANCE
KREDIT
Rp
1-2110
BALANCE
KREDIT
Rp
16,500,000
17,200,000
2-1100
BALANCE
KREDIT
Rp
69,300,000
1,101,099,000
772,299,000
727,199,000
2-1200
BALANCE
KREDIT
Rp
3,900,000
900,000
0
4,250,000
5,450,000
2-1300
BALANCE
KREDIT
Rp
0
250,000
15,034,900
2-1400
BALANCE
KREDIT
Rp
0
8,241,000
2-1500
BALANCE
KREDIT
Rp
4,500,000
0
82,150,000
102,750,000
97,550,000
!(3,000,000!)
2-1600
BALANCE
KREDIT
Rp
2-2100
BALANCE
KREDIT
Rp
300,000,000
285,000,000
3-1100
BALANCE
KREDIT
Rp
326,950,000
444,057,600
417,657,600
3-1200
BALANCE
KREDIT
Rp
3-1400
BALANCE
KREDIT
Rp
1,544,360,000
117,107,600
-
4-1100
BALANCE
KREDIT
Rp
503,300,000
1,324,800,000
1,530,800,000
-
4-1200
BALANCE
KREDIT
Rp
4-1300
BALANCE
KREDIT
Rp
4-1400
BALANCE
KREDIT
Rp
-
2,500,000
-
5-1100
BALANCE
KREDIT
Rp
5-1200
BALANCE
KREDIT
Rp
5-1300
BALANCE
KREDIT
Rp
-
260,000
-
6-1000
BALANCE
KREDIT
Rp
6-1100
BALANCE
KREDIT
Rp
6-1200
BALANCE
KREDIT
Rp
6-1300
BALANCE
KREDIT
Rp
6-1400
BALANCE
KREDIT
Rp
6-1500
BALANCE
KREDIT
Rp
6-1600
BALANCE
KREDIT
Rp
6-1700
BALANCE
KREDIT
Rp
6-1800
BALANCE
KREDIT
Rp
7-1100
BALANCE
KREDIT
Rp
5,800,000
10,800,000
0
8-1100
BALANCE
KREDIT
Rp
8-1200
BALANCE
KREDIT
Rp
8-1300
BALANCE
KREDIT
Rp
PD MITRA
Neraca Saldo
BULAN DESEMBER 2016
148,477,400 148,477,400
PD MITRA
NERACA LAJUR
Desember 2016
Sales 1,530,800,000
Sales Retur 52,000,000
Sales Discount 310,000
52,310,000
Net Sales 1,478,490,000
COST OF GOODS SOLD
Cost of goods Sold 1,169,865,000
Freight Paid 9,800,000
Purchases Discount (260,000)
Advertising Expenses 1,179,405,000
Gross Profit 299,085,000
OPERATING EXPENSES :
Advertising Expenses 4,400,000
Telephone & Electricity expenses 10,100,000
Store Supplies Expenses 8,450,000
Bad Debt Expense 14,242,500
Depreciation Expense 17,200,000
Insurance Expense 15,800,000
Rent Expense 25,800,000
Wages & Salaries 40,800,000
Other Operating Expense 10,100,000
Total Operating Expenses 146,892,500
Operating Profit 152,192,500
OTHER INCOME / EXPENSES :
Other Income:
Freight Collected 2,500,000
Interest Revenue 10,800,000
Total Other Income 13,300,000
165,492,500
Other Expenses :
Interest Expense 11,800,000
Bank Service Charge 6,800,000
Total Other Expenses 18,600,000
Net Profit Before Tax 146,892,500
Income Tax Expense 29,784,900
Net Profit After Tax 117,107,600
PD MITRA
LAPORAN PERUBAHAN EKUITAS
BULAN DESEMBER 2016
Aktiva Pasiva
NO. REK PERKIRAAN JUMLAH NO. REK PERKIRAAN JUMLAH
ASET LIABILITY & EQUITY
8,900,000
TOTAL ASET
1,459,582,500 TOTAL LIABILITY & EQUITY 1,459,582,500
-
PD MITRA
CASH FLOW
BULAN DESEMBER 2016
Metode Tidak Langsung
3,115,120,000 3,115,120,000
PD MITRA
Neraca Saldo Setelah Penutupan
BULAN DESEMBER 2016