You are on page 1of 7

NERACA SALDO SETELAH

NERACA SALDO PENYESUSAIAN LABA RUGI LPK / NERACA


NAMA REKENING PENYESUAIAN

D K D K D K D K D K

KAS Rp 4,500,000 Rp 450,000 Rp 4,050,000 Rp 4,050,000

PIUTANG USAHA Rp 4,600,000 Rp 4,600,000 Rp 4,600,000

CADANGAN KERUGIAN PIUTANG Rp 115,000 Rp 115,000 Rp 115,000

PERLENGKAPAN KANTOR Rp 400,000 Rp 350,000 Rp 50,000 Rp 50,000

PERSEDIAAN BARANG DAGANGAN Rp 10,590,000 Rp 10,510,000 Rp 10,590,000 Rp 10,510,000 Rp 10,510,000

ASURANSI DIBAYAR DIMUKA Rp 400,000 Rp 400,000 Rp 400,000

SEWA DIBAYAR DIMUKA Rp 900,000 Rp 300,000 Rp 600,000 Rp 600,000

AKTIVA TETAP Rp 30,000,000 Rp 30,000,000 Rp 30,000,000

AKUMULASI PENYUSUTAN AKTIVA TETAP Rp 1,800,000 Rp 3,000,000 Rp 4,800,000 Rp 4,800,000

BIAYA PENYUSUTAN AKTIVA TETAP Rp 3,000,000 Rp 3,000,000 Rp 3,000,000

LIABILITAS/HUTANG DAGANG Rp 2,189,500 Rp 2,189,500 Rp 2,189,500

LIABILITAS/HUTANG BANK Rp 15,000,000 Rp 15,000,000 Rp 15,000,000

LIABILITAS/HUTANG GAJI PEGAWAI Rp 180,000 Rp 180,000 Rp 180,000

LIABILITAS/HUTANG BUNGA Rp 1,350,000 Rp 1,350,000 Rp 1,350,000

MODAL SAHAM Rp 18,000,000 Rp 18,000,000 Rp 18,000,000

LABA DITAHAN Rp 5,000,000 Rp 5,000,000 Rp 5,000,000

PENJUALAN BARANG DAGANGAN Rp 45,280,000 Rp 45,280,000 Rp 45,280,000

POTONGAN PENJUALAN Rp 350,000 Rp 350,000 Rp 350,000


NERACA SALDO SETELAH
NERACA SALDO PENYESUSAIAN LABA RUGI LPK / NERACA
NAMA REKENING PENYESUAIAN

D K D K D K D K D K

RETUR PENJUALAN Rp 120,000 Rp 120,000 Rp 120,000

PENDAPATAN SEWA Rp 1,600,000 Rp 1,600,000 Rp 1,600,000

PEMBELIAN BARANG DAGANGAN Rp 23,650,000 Rp 23,650,000

BIAYA ANGKUT PEMBELIAN Rp 470,000 Rp 470,000

POTONGAN PEMBELIAN Rp 195,500 Rp 195,500

RETUR PEMBELIAN Rp 255,000 Rp 255,000

BIAYA ANGKUT PENJUALAN Rp 1,100,000 Rp 1,100,000 Rp 1,100,000

BIAYA GAJI PEGAWAI Rp 11,000,000 Rp 180,000 Rp 11,180,000 Rp 11,180,000

BIAYA SEWA Rp 300,000 Rp 300,000 Rp 300,000

BIAYA PERLENGKAPAN KANTOR Rp 350,000 Rp 350,000 Rp 350,000

BIAYA BUNGA Rp 350,000 Rp 1,800,000 Rp 2,150,000 Rp 2,150,000

BIAYA KERUGIAN PIUTANG Rp 115,000 Rp 115,000 Rp 115,000

BIAYA ASURANSI Rp 600,000 Rp 400,000 Rp 1,000,000 Rp 1,000,000

HARGA POKOK PENJUALAN Rp 23,749,500 Rp 23,749,500 Rp 23,749,500

MACAM-MACAM BIAYA KANTOR Rp 690,000 Rp 690,000 Rp 690,000

JUMLAH Rp 89,320,000 Rp 89,320,000 Rp 40,855,000 Rp 40,855,000 Rp 93,914,500 Rp 93,914,500 Rp 41,104,500 Rp 46,880,000 Rp 52,810,000 Rp 47,034,500

LABA ( RUGI ) Rp 5,775,500 Rp 5,775,500

TOTAL Rp 89,320,000 Rp 89,320,000 Rp 40,855,000 Rp 40,855,000 Rp 93,914,500 Rp 93,914,500 Rp 46,880,000 Rp 46,880,000 Rp 52,810,000 Rp 52,810,000

You might also like