You are on page 1of 3

JONI TRAVEL

PERSAMAAN AKUNTANSI
AWAL BULAN JANUARI 2013

AKTIVA PASSIVA
TGL KETERANGAN KAS PERLENGKAPAN PERALATAN PIUTANG UTANG MODAL

Rp 20,000,000.00 Rp 1,500,000.00 = Rp 21,500,000.00


1 Modal dan Perlengkapan

Rp-15,000,000.00 Rp 15,000,000.00 Rp 21,500,000.00


2 Beli Alat Angkutan
Rp 5,000,000.00 Rp 1,500,000.00 Rp 15,000,000.00 =
Rp -500,000.00 Rp -500,000.00
3 Bayar Sewa
Rp 4,500,000.00 Rp 1,500,000.00 Rp 15,000,000.00 = Rp 21,000,000.00
Rp 2,000,000.00 Rp 2,000,000.00
4 Beli Perlengkapan
Rp 4,500,000.00 Rp 3,500,000.00 Rp 15,000,000.00 = Rp 2,000,000.00 Rp 21,000,000.00
Rp 4,500,000.00 Rp 4,500,000.00
5 Pendapatan Pertama
Rp 9,000,000.00 Rp 3,500,000.00 Rp 15,000,000.00 = Rp 2,000,000.00 Rp 25,500,000.00
Rp -800,000.00 Rp -800,000.00
6 Beli Bahan Bakar
Rp 8,200,000.00 Rp 3,500,000.00 Rp 15,000,000.00 = Rp 2,000,000.00 Rp 24,700,000.00
Rp -700,000.00 Rp -700,000.00
7 Bayar Hutang
Rp 7,500,000.00 Rp 3,500,000.00 Rp 15,000,000.00 = Rp 1,300,000.00 Rp 24,700,000.00
Rp 1,500,000.00 Rp 1,700,000.00 Rp 3,200,000.00
8 Pendapatan Kedua
Rp 9,000,000.00 Rp 3,500,000.00 Rp 15,000,000.00 Rp 1,700,000.00 = Rp 1,300,000.00 Rp 27,900,000.00
Rp -2,400,000.00 Rp -2,400,000.00
9 Bayar Gaji
Rp 6,600,000.00 Rp 3,500,000.00 Rp 15,000,000.00 Rp 1,700,000.00 = Rp 1,300,000.00 Rp 25,500,000.00
Rp -1,600,000.00 Rp -1,600,000.00
10 Prive
Rp 5,000,000.00 Rp 3,500,000.00 Rp 15,000,000.00 Rp 1,700,000.00 = Rp 1,300,000.00 Rp 23,900,000.00
Rp 700,000.00 Rp -700,000.00
11 Pembayaran Piutang
Rp 5,700,000.00 Rp 3,500,000.00 Rp 15,000,000.00 Rp 1,000,000.00 = Rp 1,300,000.00 Rp 23,900,000.00
Rp -1,400,000.00 Rp -1,400,000.00
12 Perlengkapan Angkutan
Rp 5,700,000.00 Rp 2,100,000.00 Rp 15,000,000.00 Rp 1,000,000.00 = Rp 1,300,000.00 Rp 22,500,000.00

Total Rp 23,800,000.00 = Rp 23,800,000.00


JONI TRAVEL
LAPORAN LABA RUGI
AWAL BULAN JANUARI 2013

PENDAPATAN 1 Rp 4,500,000.00
PENDAPATAN 2 Rp 3,200,000.00

TOTAL PENDAPATAN Rp 7,700,000.00

BEBAN-BEBAN
BEBAN SEWA Rp 500,000.00
BIAYA BAHAN BAKAR Rp 800,000.00
BEBAN GAJI Rp 2,400,000.00
BEBAN PERLENGKAPAN Rp 1,400,000.00
Rp 5,100,000.00

LABA BERSIH Rp 2,600,000.00

JONI TRAVEL
LAPORAN PERUBAHAN MODAL
AWAL BULAN JANUARI 2013

MODAL TN.JONI Rp 21,500,000.00

LABA BERSIH Rp 2,600,000.00

PRIVE Rp -1,600,000.00
PENAMBAHAN MODAL Rp 1,000,000.00

MODAL TN.JONI Rp 22,500,000.00


JONI TRAVEL
LAPORAN NERACA
AWAL BULAN JANUARI 2013

AKTIVA KEWAJIBAN

Aktiva Lancar Kewajiban Lancar


Kas Rp 5,700,000.00 Hutang Usaha Rp 1,300,000.00
Perlengkapan Rp 2,100,000.00
Piutang Usaha Rp 1,000,000.00

Jumlah Aktiva Lancar Rp 8,800,000.00 Jumlah Kewajiban Lancar Rp 1,300,000.00

MODAL
Aktiva Tidak Lancar
Alat Angkutan Rp 15,000,000.00 Modal Tn. Joni Rp 22,500,000.00

Jumlah Aktiva Rp 23,800,000.00 Jumlah Kewajiban dan Modal Rp 23,800,000.00

You might also like