Вы находитесь на странице: 1из 91

REKAP DATA TRANSAKSI PT GUMARANG

NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44

Voucher
Voucher - 12001
Voucher - 12002
Voucher - 12003
Voucher - 12004
Voucher - 12005
Voucher - 12006
Voucher - 12007
Voucher - 12008
Voucher - 12009
Voucher - 12010
Voucher - 12011
Voucher - 12012
Voucher - 12013
Voucher - 12014
Voucher - 12015
Voucher - 12016
Voucher - 12017
Voucher - 12018
Voucher - 12019
Voucher - 12020
Voucher - 12021
Voucher - 12022
Voucher - 12023
Voucher - 12024
Voucher - 12025
Voucher - 12026
Voucher - 12027
Voucher - 12028
Voucher - 12029
Voucher - 12030
Voucher - 12031
Voucher - 12032
Voucher - 12033
Voucher - 12034
Voucher - 12035
Voucher - 12036
Voucher - 12037
Voucher - 12038
Voucher - 12039
Voucher - 12040
Voucher - 12041
Voucher - 12042
Voucher - 12043
Voucher - 12044

Transaksi
Pembelian
Pembelian
Pembelian
Pembelian
Pembelian
Pembelian
Penjualan
Penjualan
Penjualan
Penjualan
Penjualan
Penjualan
Penjualan
Penjualan
Penjualan
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank
Penerimaan Kas/Bank
Penerimaan Kas/Bank
Penerimaan Kas/Bank
Penerimaan Kas/Bank
Penerimaan Kas/Bank
Penerimaan Kas/Bank
Penerimaan Kas/Bank
Penerimaan Kas/Bank
Penerimaan Kas/Bank
Penerimaan Kas/Bank
Penerimaan Kas/Bank
Penerimaan Kas/Bank
Penerimaan Kas/Bank
Penerimaan Kas/Bank

01
02
03
04
05
06
01
02
03
04
05
06
07
08
09
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
01
02
03
04
05
06
07
08
09
10
11
12
13
14

Suplier/Customer
Penerbit Bintang Ilmu
Graha Media
Penerbit Fajar
Penerbit Bintang Ilmu
Penerbit Fajar
Penerbit Fajar
Jaya College
Primamedia Course
Toko Andalas
Universitas Ken Arok
Politeknik Kendedes
Toko Sinar
Politeknik Kendedes
Jaya College
Toko Andalas
Bank BCA
Bank BCA
Bank BCA
Cash on Hand
Bank BCA
Cash on Hand
Cash on Hand
Bank BCA
Bank BCA
Cash on Hand
Cash on Hand
Bank BCA
Bank BCA
Bank BCA
Cash on Hand
Bank BCA
Cash on Hand
Bank BCA
Bank BCA
Bank BCA
Cash on Hand
Bank BCA
Bank BCA
Bank BCA
Cash on Hand
Cash on Hand
Bank BCA
Bank BCA
Cash on Hand

Tanggal
04 Dec 07
10 Dec 07
11 Dec 07
18 Dec 07
23 Dec 07
12 Dec 07
05 Dec 07
07 Dec 07
11 Dec 07
20 Dec 07
26 Dec 07
28 Dec 07
28 Dec 07
28 Dec 07
15 Dec 07
02 Dec 07
03 Dec 07
04 Dec 07
09 Dec 07
09 Dec 07
10 Dec 07
10 Dec 07
11 Dec 07
12 Dec 07
15 Dec 07
15 Dec 07
19 Dec 07
19 Dec 07
30 Dec 07
30 Dec 07
03 Dec 07
05 Dec 07
05 Dec 07
10 Dec 07
16 Dec 07
17 Dec 07
18 Dec 07
19 Dec 07
20 Dec 07
25 Dec 07
28 Dec 07
29 Dec 07
30 Dec 07
30 Dec 07

45
46
47
48
49
50
51
52
53
54
55
56
57
58

Voucher - 12045
Voucher - 12046
Voucher - 12047
Voucher - 12048
Voucher - 12049
Voucher - 12050
Voucher - 12051
Voucher - 12052
Voucher - 12053
Voucher - 12054
Voucher - 12055
Voucher - 12056
Voucher - 12057
Voucher - 12058

Penerimaan Kas/Bank
Stock Opname - FIFO
Memorial
Memorial
Memorial
Memorial
Memorial
Memorial
Memorial
Memorial
Memorial
Memorial
Reversing
Reversing

15
01
02
03
04
05
06
07
08
09
10
11
12

Bank BCA
Memorial Slip
Memorial Slip
Memorial Slip
Memorial Slip
Memorial Slip
Memorial Slip
Memorial Slip
Memorial Slip
Memorial Slip
Memorial Slip
Memorial Slip
Reversing Slip
Reversing Slip

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
01 Jan 08
01 Jan 08

Netto
14,623,000
14,300,000
10,300,000
5,049,000
9,205,000
-731,500
9,500,000
13,500,000
11,869,000
13,100,000
11,011,000
13,942,500
6,600,000
4,220,000
-500,500
2,905,000
4,320,000
4,525,000
520,000
10,800,000
643,500
1,300,000
5,500,000
5,400,000
455,500
624,800
14,553,000
9,720,000
1,750,000
750,000
10,800,000
228,800
18,360,000
6,600,000
9,500,000
1,950,000
1,500,000
13,500,000
11,161,800
429,000
507,650
25,000,000
4,140,000
2,500,000

Keterangan

Jasa Pembuatan Software

Penjualan Tunai

Penjualan Tunai
Penjualan Tunai

1,500,000
21,667,500
395,000
275,000
5,750,000
588,745
244,745
1,500,000
750,000
710,000
145,000,000
2,882,950
5,750,000
750,000

Stock Opname

NUMBER
11101
11102
11103
11199
11201
11202
11203
11301
11302
11401
11402
11403
11404
11405
12100
13100
13201
13202
13301
13302
13401
13402
21101
21201
21221
21223
21229
21302
21303
21304
21399
22100
30100
30200
41000
42000
43000
44000
51000
51202
51203
61100
61200
61300

ACCOUNT
Cash
BCA
Petty Cash
Undeposited Funds
Accounts Receivable
Allowance for Bad Debts
Employee Receivable
Merchandise Inventory
Office Supplies
VAT IN (Purchase Tax)
Prepaid Rent
Prepaid Insurance
Prepaid Tax Article 25
Prepaid Tax Article 23
Marketable Securities
Land
Building
Accumulated Dep. Building
Meuble and Equipment
Accumulated Dep. Meuble and Equipment
Vehicles
Accumulated Dep. Vehicles
Accounts Payable
VAT OUT (Sales Tax Payable)
Tax Payable Article 21
Tax Payable Article 23
Tax Payable Article 29
Salaries Payable
Electric and Water Payable
Telephone Payable
Other Current Liability
Bank Intan Payable (15 years)
Mr. Gumarang Capital
Mr. Gumarang Withdrawal
Sales Product
Service Fee
Sales Discount
Freight Collected
Cost of Sales Product
Freight In
Purchase Discount
Insurance Expense
Depreciation Building Expense
Depreciation Meuble and Equipment Expense

61400
61500
61600
61700
61800
61900
62100
62200
62300
62900
81000
82000
89000
91000
99000
99999

Salary General and Administration Expense


Electricity and Water Expense
Office Supplies Expense
Telephone Expense
Bank Administration Charges
Other General Administration Expense
Advertising Expense
Depreciation Vehicles Expense
Freight Out
Other Marketing and Sales Expense
Interest Income
Gain on Sale of Investment
Other Miscellaneous Income
Interest Expense
Other Miscellaneous Expense
Income Tax

ACCOUNT and No. Account


11101 Cash
11102 BCA
11103 Petty Cash
11199 Undeposited Funds
11201 Accounts Receivable
11202 Allowance for Bad Debts
11203 Employee Receivable
11301 Merchandise Inventory
11302 Office Supplies
11401 VAT IN (Purchase Tax)
11402 Prepaid Rent
11403 Prepaid Insurance
11404 Prepaid Tax Article 25
11405 Prepaid Tax Article 23
12100 Marketable Securities
13100 Land
13201 Building
13202 Accumulated Dep. Building
13301 Meuble and Equipment
13302 Accumulated Dep. Meuble and Equipment
13401 Vehicles
13402 Accumulated Dep. Vehicles
21101 Accounts Payable
21201 VAT OUT (Sales Tax Payable)
21221 Tax Payable Article 21
21223 Tax Payable Article 23
21229 Tax Payable Article 29
21302 Salaries Payable
21303 Electric and Water Payable
21304 Telephone Payable
21399 Other Current Liability
22100 Bank Intan Payable (15 years)
30100 Mr. Gumarang Capital
30200 Mr. Gumarang Withdrawal
41000 Sales Product
42000 Service Fee
43000 Sales Discount
44000 Freight Collected
51000 Cost of Sales Product
51202 Freight In
51203 Purchase Discount
61100 Insurance Expense
61200 Depreciation Building Expense
61300 Depreciation Meuble and Equipment Expense

61400 Salary General and Administration Expense


61500 Electricity and Water Expense
61600 Office Supplies Expense
61700 Telephone Expense
61800 Bank Administration Charges
61900 Other General Administration Expense
62100 Advertising Expense
62200 Depreciation Vehicles Expense
62300 Freight Out
62900 Other Marketing and Sales Expense
81000 Interest Income
82000 Gain on Sale of Investment
89000 Other Miscellaneous Income
91000 Interest Expense
99000 Other Miscellaneous Expense
99999 Income Tax

Rp

1,388,548,490

Rp

1,388,548,490

Rp

Balance

Pembelian Inventory

Pembelian Inventory

Pembelian Inventory

Pembelian Inventory

Date

Voucher

04 Dec 07
04 Dec 07
04 Dec 07
04 Dec 07

V-12001
V-12001
V-12001
V-12001

5
Pembelian Inventory

Pembelian Inventory

Pembelian Inventory

10 Dec 07 V-12002
10 Dec 07 V-12002
10 Dec 07 V-12002

9
Pembelian Inventory

10

Pembelian Inventory

11

Pembelian Inventory

12

Pembelian Inventory

13

11 Dec 07
11 Dec 07
11 Dec 07
11 Dec 07

V-12003
V-12003
V-12003
V-12003

14
Pembelian Inventory

15

Pembelian Inventory

16

Pembelian Inventory

17

18 Dec 07 V-12004
18 Dec 07 V-12004
18 Dec 07 V-12004

18
Pembelian Inventory

19

Pembelian Inventory

20

Pembelian Inventory

21

Pembelian Inventory

22

23 Dec 07
23 Dec 07
23 Dec 07
23 Dec 07

V-12005
V-12005
V-12005
V-12005

23
Pembelian Inventory

24

Pembelian Inventory

25

Pembelian Inventory

26

12 Dec 07 V-12006
12 Dec 07 V-12006
12 Dec 07 V-12006

27
Pejualan Inventory

28

Pejualan Inventory

29

Pejualan Inventory

30

Pejualan Inventory

31

05 Dec 07
05 Dec 07
05 Dec 07
05 Dec 07

V-12007
V-12007
V-12007
V-12007

32
Pejualan Inventory

33

Pejualan Inventory

34

05 Dec 07 V-12007
05 Dec 07 V-12007

35
Pejualan Inventory

36

Pejualan Inventory

37

Pejualan Inventory

38

Pejualan Inventory

39

07 Dec 07
07 Dec 07
07 Dec 07
07 Dec 07

V-12008
V-12008
V-12008
V-12008

40
Pejualan Inventory

41

Pejualan Inventory

42

07 Dec 07 V-12008
07 Dec 07 V-12008

43
Pejualan Inventory

44

Pejualan Inventory

45

11 Dec 07 V-12009
11 Dec 07 V-12009

Pejualan Inventory

46

11 Dec 07 V-12009

47
Pejualan Inventory

48

Pejualan Inventory

49

11 Dec 07 V-12009
11 Dec 07 V-12009

50
Pejualan Inventory

51

Pejualan Inventory

52

Pejualan Inventory

53

Pejualan Inventory

54

20 Dec 07
20 Dec 07
20 Dec 07
20 Dec 07

V-12010
V-12010
V-12010
V-12010

55
Pejualan Inventory

56

Pejualan Inventory

57

20 Dec 07 V-12010
20 Dec 07 V-12010

58
Pejualan Inventory

59

Pejualan Inventory

60

Pejualan Inventory

61

26 Dec 07 V-12011
26 Dec 07 V-12011
26 Dec 07 V-12011

62
Pejualan Inventory

63

Pejualan Inventory

64

26 Dec 07 V-12011
26 Dec 07 V-12011

65
Pejualan Inventory

66

Pejualan Inventory

67

Pejualan Inventory

68

28 Dec 07 V-12012
28 Dec 07 V-12012
28 Dec 07 V-12012

69
Pejualan Inventory

70

Pejualan Inventory

71

28 Dec 07 V-12012
28 Dec 07 V-12012

72
Pejualan Inventory

73

Pejualan Inventory

74

Pejualan Inventory

75

28 Dec 07 V-12013
28 Dec 07 V-12013
28 Dec 07 V-12013

76
Pejualan Inventory

77

Pejualan Inventory

78

Pejualan Inventory

79

Pejualan Inventory

80

20 Dec 07
20 Dec 07
20 Dec 07
20 Dec 07

V-12014
V-12014
V-12014
V-12014

81
Pejualan Inventory

82

Pejualan Inventory

83

Pejualan Inventory

84

15 Dec 07 V-12015
15 Dec 07 V-12015
15 Dec 07 V-12015

85
Pejualan Inventory

86

Pejualan Inventory

87

15 Dec 07 V-12015
15 Dec 07 V-12015

88
Pengeluaran Kas/Bank

89

Pengeluaran Kas/Bank

90

Pengeluaran Kas/Bank

91

Pengeluaran Kas/Bank

92

02 Dec 07
02 Dec 07
02 Dec 07
02 Dec 07

V-12016
V-12016
V-12016
V-12016

93
Pengeluaran Kas/Bank

94

Pengeluaran Kas/Bank

95

03 Dec 07 V-12017
03 Dec 07 V-12017

Pengeluaran Kas/Bank

96

03 Dec 07 V-12017

97
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank

98
99

04 Dec 07 V-12018
04 Dec 07 V-12018

100
Pengeluaran Kas/Bank

101

Pengeluaran Kas/Bank

102

Pengeluaran Kas/Bank

103

09 Dec 07 V-12019
09 Dec 07 V-12019
09 Dec 07 V-12019

104
Pengeluaran Kas/Bank

105

Pengeluaran Kas/Bank

106

Pengeluaran Kas/Bank

107

09 Dec 07 V-12020
09 Dec 07 V-12020
09 Dec 07 V-12020

108
Pengeluaran Kas/Bank

109

Pengeluaran Kas/Bank

110

Pengeluaran Kas/Bank

111

Pengeluaran Kas/Bank

112

Pengeluaran Kas/Bank

113

10 Dec 07
10 Dec 07
10 Dec 07
10 Dec 07
10 Dec 07

V-12021
V-12021
V-12021
V-12021
V-12021

114
Pengeluaran Kas/Bank

115

Pengeluaran Kas/Bank

116

Pengeluaran Kas/Bank

117

10 Dec 07 V-12022
10 Dec 07 V-12022
10 Dec 07 V-12022

118
Pengeluaran Kas/Bank

119

Pengeluaran Kas/Bank

120

11 Dec 07 V-12023
11 Dec 07 V-12023

121
Pengeluaran Kas/Bank

122

Pengeluaran Kas/Bank

123

Pengeluaran Kas/Bank

124

12 Dec 07 V-12024
12 Dec 07 V-12024
12 Dec 07 V-12024

125
Pengeluaran Kas/Bank

126

Pengeluaran Kas/Bank

127

Pengeluaran Kas/Bank

128

15 Dec 07 V-12025
15 Dec 07 V-12025
15 Dec 07 V-12025

129
Pengeluaran Kas/Bank

130

Pengeluaran Kas/Bank

131

Pengeluaran Kas/Bank

132

15 Dec 07 V-12026
15 Dec 07 V-12026
15 Dec 07 V-12026

133
Pengeluaran Kas/Bank

134

Pengeluaran Kas/Bank

135

19 Dec 07 V-12027
19 Dec 07 V-12027

136
Pengeluaran Kas/Bank

137

Pengeluaran Kas/Bank

138

Pengeluaran Kas/Bank

139

19 Dec 07 V-12028
19 Dec 07 V-12028
19 Dec 07 V-12028

140
Pengeluaran Kas/Bank

141

Pengeluaran Kas/Bank

142

Pengeluaran Kas/Bank

143

30 Dec 07 V-12029
30 Dec 07 V-12029
30 Dec 07 V-12029

144
Pengeluaran Kas/Bank

145

30 Dec 07 V-12030

Pengeluaran Kas/Bank

146

30 Dec 07 V-12030

147
Penerimaan Kas/Bank

148

Penerimaan Kas/Bank

149

Penerimaan Kas/Bank

150

03 Dec 07 V-12031
03 Dec 07 V-12031
03 Dec 07 V-12031

151
Penerimaan Kas/Bank

152

Penerimaan Kas/Bank

153

Penerimaan Kas/Bank

154

05 Dec 07 V-12032
05 Dec 07 V-12032
05 Dec 07 V-12032

155
Penerimaan Kas/Bank

156

Penerimaan Kas/Bank

157

05 Dec 07 V-12032
05 Dec 07 V-12032

158
Penerimaan Kas/Bank

159

Penerimaan Kas/Bank

160

Penerimaan Kas/Bank

161

05 Dec 07 V-12033
05 Dec 07 V-12033
05 Dec 07 V-12033

162
Penerimaan Kas/Bank

163

Penerimaan Kas/Bank

164

10 Dec 07 V-12034
10 Dec 07 V-12034

165
Penerimaan Kas/Bank

166

Penerimaan Kas/Bank

167

16 Dec 07 V-12035
16 Dec 07 V-12035

168
Penerimaan Kas/Bank

169

Penerimaan Kas/Bank

170

17 Dec 07 V-12036
17 Dec 07 V-12036

171
Penerimaan Kas/Bank

172

Penerimaan Kas/Bank

173

Penerimaan Kas/Bank

174

18 Dec 07 V-12037
18 Dec 07 V-12037
18 Dec 07 V-12037

175
Penerimaan Kas/Bank

176

Penerimaan Kas/Bank

177

19 Dec 07 V-12038
19 Dec 07 V-12038

178
Penerimaan Kas/Bank

179

Penerimaan Kas/Bank

180

Penerimaan Kas/Bank

181

20 Dec 07 V-12039
20 Dec 07 V-12039
20 Dec 07 V-12039

182
Penerimaan Kas/Bank

183

Penerimaan Kas/Bank

184

Penerimaan Kas/Bank

185

25 Dec 07 V-12040
25 Dec 07 V-12040
25 Dec 07 V-12040

186
Penerimaan Kas/Bank

187

Penerimaan Kas/Bank

188

25 Dec 07 V-12040
25 Dec 07 V-12040

189
Penerimaan Kas/Bank

190

Penerimaan Kas/Bank

191

Penerimaan Kas/Bank

192

29 Dec 07 V-12041
29 Dec 07 V-12041
29 Dec 07 V-12041

193
Penerimaan Kas/Bank

194

Penerimaan Kas/Bank

195

29 Dec 07 V-12041
29 Dec 07 V-12041

196
Penerimaan Kas/Bank

197

Penerimaan Kas/Bank

198

29 Dec 07 V-12042
29 Dec 07 V-12042

199
Penerimaan Kas/Bank

200

Penerimaan Kas/Bank

201

Penerimaan Kas/Bank

202

30 Dec 07 V-12043
30 Dec 07 V-12043
30 Dec 07 V-12043

203
Penerimaan Kas/Bank

204

Penerimaan Kas/Bank

205

30 Dec 07 V-12044
30 Dec 07 V-12044

206
Penerimaan Kas/Bank

207

Penerimaan Kas/Bank

208

30 Dec 07 V-12045
30 Dec 07 V-12045

209
Stock Opname

210

Stock Opname

211

31 Dec 07 V-12046
31 Dec 07 V-12046

212
Stock Opname

213

Stock Opname

214

31 Dec 07 V-12046
31 Dec 07 V-12046

215
Penyesuaian

216

Penyesuaian

217

Penyesuaian

218

Penyesuaian

219

Penyesuaian

220

Penyesuaian

221

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

V-12047
V-12047
V-12047
V-12047
V-12047
V-12047

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

V-12048
V-12048
V-12048
V-12048

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

V-12049
V-12049
V-12049
V-12049
V-12049
V-12049

222
Penyesuaian

223

Penyesuaian

224

Penyesuaian

225

Penyesuaian

226
227

Penyesuaian

228

Penyesuaian

229

Penyesuaian

230

Penyesuaian

231

Penyesuaian

232

Penyesuaian

233
234

Penyesuaian

235

Penyesuaian

236

31 Dec 07 V-12050
31 Dec 07 V-12050

237
Penyesuaian

238

Penyesuaian

239

Penyesuaian

240

31 Dec 07 V-12051
31 Dec 07 V-12051
31 Dec 07 V-12051

241
Penyesuaian

242

Penyesuaian

243

31 Dec 07 V-12052
31 Dec 07 V-12052

244
Penyesuaian

245

31 Dec 07 V-12053

Penyesuaian

246

Penyesuaian

247

Penyesuaian

248

Penyesuaian

249

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

V-12053
V-12053
V-12053
V-12053

250
Penyesuaian

251

Penyesuaian

252

31 Dec 07 V-12054
31 Dec 07 V-12054

253
Penyesuaian

254

Penyesuaian

255

Penyesuaian

256

Penyesuaian

257

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

V-12055
V-12055
V-12055
V-12055

258
Penyesuaian

259

Penyesuaian

260

31 Dec 07 V-12056
31 Dec 07 V-12056

261
Jurnal Pembalik

262

Jurnal Pembalik

263

Jurnal Pembalik

264

Jurnal Pembalik

265

Jurnal Pembalik

266

Jurnal Pembalik

267

01 Jan 08
01 Jan 08
01 Jan 08
01 Jan 08
01 Jan 08
01 Jan 08

V-12057
V-12057
V-12057
V-12057
V-12057
V-12057

01 Jan 08
01 Jan 08
01 Jan 08
01 Jan 08
01 Jan 08

V-12058
V-12058
V-12058
V-12058
V-12058

01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07

V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000

268
Jurnal Pembalik

269

Jurnal Pembalik

270

Jurnal Pembalik

271

Jurnal Pembalik

272

Jurnal Pembalik

273
274

Jurnal Saldo Awal

275

Jurnal Saldo Awal

276

Jurnal Saldo Awal

277

Jurnal Saldo Awal

278

Jurnal Saldo Awal

279

Jurnal Saldo Awal

280

Jurnal Saldo Awal

281

Jurnal Saldo Awal

282

Jurnal Saldo Awal

283

Jurnal Saldo Awal

284

Jurnal Saldo Awal

285

Jurnal Saldo Awal

286

Jurnal Saldo Awal

287

Jurnal Saldo Awal

288

Jurnal Saldo Awal

289

Jurnal Saldo Awal

290

Jurnal Saldo Awal

291

Jurnal Saldo Awal

292

Jurnal Saldo Awal

293

Jurnal Saldo Awal

294

Jurnal Saldo Awal

295

Jurnal Saldo Awal

296

Jurnal Saldo Awal

297

Jurnal Saldo Awal

298

Jurnal Saldo Awal

299

Jurnal Saldo Awal

300

Jurnal Saldo Awal

301

Jurnal Saldo Awal

302

Jurnal Saldo Awal

303

Jurnal Saldo Awal

304

Jurnal Saldo Awal

305

Jurnal Saldo Awal

306

Jurnal Saldo Awal

307

Jurnal Saldo Awal

308

Jurnal Saldo Awal

309

Jurnal Saldo Awal

310

Jurnal Saldo Awal

311

Jurnal Saldo Awal

312

Jurnal Saldo Awal

313

Jurnal Saldo Awal

314

Jurnal Saldo Awal

315

Jurnal Saldo Awal

316

Jurnal Saldo Awal

317

Jurnal Saldo Awal

318

Jurnal Saldo Awal

319

Jurnal Saldo Awal

320

Jurnal Saldo Awal

321

Jurnal Saldo Awal

322

Jurnal Saldo Awal

323

Jurnal Saldo Awal

324

Jurnal Saldo Awal

325

Jurnal Saldo Awal

326

Jurnal Saldo Awal

327

Jurnal Saldo Awal

328

Jurnal Saldo Awal

329

Jurnal Saldo Awal

330

Jurnal Saldo Awal

331

Jurnal Saldo Awal

332

Jurnal Saldo Awal

333

Jurnal Saldo Awal

334
335
336
337
338
339
340
341
342
343
344
345

01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07

V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000

346
347
348
349
350
351
352
353

GENERAL JOURNAL

DESCRIPTION
11301 Merchandise Inventory
11401 VAT IN (Purchase Tax)
51202 Freight In
21101 Accounts Payable

Post
Ref.

Debit
(Dr.)
13,230,000
1,323,000
70,000

14,623,000

11301 Merchandise Inventory


11401 VAT IN (Purchase Tax)
21101 Accounts Payable

13,000,000
1,300,000

11301 Merchandise Inventory


11401 VAT IN (Purchase Tax)
51202 Freight In
21101 Accounts Payable

9,310,000
931,000
59,000

11301 Merchandise Inventory


11401 VAT IN (Purchase Tax)
21101 Accounts Payable

4,590,000
459,000

11301 Merchandise Inventory


11401 VAT IN (Purchase Tax)
51202 Freight In
21101 Accounts Payable

8,312,500
831,250
61,250

21101 Accounts Payable


11401 VAT IN (Purchase Tax)
11301 Merchandise Inventory

731,500

14,300,000

10,300,000

5,049,000

9,205,000

66,500
665,000

11201 Accounts Receivable


44000 Freight Collected
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

9,500,000

51000 Cost of Sales Product


11301 Merchandise Inventory

6,550,000

11201 Accounts Receivable


44000 Freight Collected
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product
51000 Cost of Sales Product
11301 Merchandise Inventory
11201 Accounts Receivable
21201 VAT OUT (Sales Tax Payable)

Credit
(Cr.)

133,500
851,500
8,515,000

6,550,000
13,500,000
135,000
1,215,000
12,150,000
9,195,000
9,195,000
11,869,000
1,079,000

41000 Sales Product


51000 Cost of Sales Product
11301 Merchandise Inventory
11201 Accounts Receivable
44000 Freight Collected
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product
51000 Cost of Sales Product
11301 Merchandise Inventory
11201 Accounts Receivable
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product
51000 Cost of Sales Product
11301 Merchandise Inventory
11201 Accounts Receivable
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

10,790,000
8,212,500
8,212,500
13,100,000
51,250
1,186,250
11,862,500
8,783,750
8,783,750
11,011,000
1,001,000
10,010,000
7,017,500
7,017,500
13,942,500
1,267,500
12,675,000

51000 Cost of Sales Product


11301 Merchandise Inventory

9,627,500

11201 Accounts Receivable


21201 VAT OUT (Sales Tax Payable)
42000 Service Fee

6,600,000

11201 Accounts Receivable


11405 Prepaid Tax Article 23
21201 VAT OUT (Sales Tax Payable)
42000 Service Fee

4,220,000
180,000

41000 Sales Product


21201 VAT OUT (Sales Tax Payable)
11201 Accounts Receivable

455,000
45,500

11301 Merchandise Inventory


51000 Cost of Sales Product

332,500

9,627,500

600,000
6,000,000

400,000
4,000,000

500,500

332,500

22100 Bank Intan Payable (15 years)


91000 Interest Expense
61800 Bank Administration Charges
11102 BCA

2,000,000
900,000
5,000

21101 Accounts Payable


51203 Purchase Discount

4,400,000

2,905,000

80,000

11102 BCA
21302 Salaries Payable
11102 BCA
21221 Tax Payable Article 21
11404 Prepaid Tax Article 25
11101 Cash
21101 Accounts Payable
51203 Purchase Discount
11102 BCA
62300 Freight Out
51202 Freight In
11302 Office Supplies
61900 Other General Administration Expense
11101 Cash

4,320,000
4,525,000
4,525,000
250,000
270,000
520,000
11,000,000
200,000
10,800,000
268,500
80,000
230,000
65,000
643,500

21201 VAT OUT (Sales Tax Payable)


11401 VAT IN (Purchase Tax)
11101 Cash

4,200,000

21101 Accounts Payable


11102 BCA

5,500,000

21101 Accounts Payable


51203 Purchase Discount
11102 BCA

5,500,000

2,900,000
1,300,000

5,500,000

100,000
5,400,000

21303 Electric and Water Payable


61900 Other General Administration Expense
11101 Cash

453,500
2,000

21304 Telephone Payable


61900 Other General Administration Expense
11101 Cash

622,800
2,000

455,500

624,800

21101 Accounts Payable


11102 BCA

14,553,000

21101 Accounts Payable


51203 Purchase Discount
11102 BCA

9,900,000

62100 Advertising Expense


61900 Other General Administration Expense
11102 BCA

1,000,000
750,000

62900 Other Marketing and Sales Expense

14,553,000

180,000
9,720,000

1,750,000
750,000

11101 Cash
11102 BCA
43000 Sales Discount
11201 Accounts Receivable

750,000
10,800,000
200,000
11,000,000

11101 Cash
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

228,800

51000 Cost of Sales Product


11301 Merchandise Inventory

160,000

20,800
208,000

160,000

11102 BCA
43000 Sales Discount
11201 Accounts Receivable

18,360,000
340,000

11102 BCA
11201 Accounts Receivable

6,600,000

11102 BCA
11201 Accounts Receivable

9,500,000

11101 Cash
11203 Employee Receivable

1,950,000

11102 BCA
82000 Gain on Sale of Investment
12100 Marketable Securities

7,500,000

18,700,000

6,600,000

9,500,000

1,950,000

1,500,000
6,000,000

11101 Cash
11201 Accounts Receivable

13,500,000

11102 BCA
43000 Sales Discount
11201 Accounts Receivable

11,161,800
206,700

13,500,000

11,368,500

11101 Cash
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

429,000

51000 Cost of Sales Product


11301 Merchandise Inventory

300,000

11101 Cash
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

507,650

51000 Cost of Sales Product


11301 Merchandise Inventory

346,250

39,000
390,000

300,000

46,150
461,500

346,250

11102 BCA
30100 Mr. Gumarang Capital

25,000,000
25,000,000

11102 BCA
43000 Sales Discount
11201 Accounts Receivable

4,140,000
80,000

11102 BCA
11101 Cash

2,500,000

11101 Cash
11102 BCA

1,500,000

4,220,000

2,500,000

1,500,000

51000 Cost of Sales Product


11301 Merchandise Inventory

21,667,500

11301 Merchandise Inventory


51000 Cost of Sales Product

21,667,500

21,667,500

21,667,500

61200 Depreciation Building Expense


61300 Depreciation Meuble and Equipment Expense
62200 Depreciation Vehicles Expense
13202 Accumulated Dep. Building
13302 Accumulated Dep. Meuble and Equipment
13402 Accumulated Dep. Vehicles

160,000
135,000
100,000

61900 Other General Administration Expense


61100 Insurance Expense
11402 Prepaid Rent
11403 Prepaid Insurance

150,000
125,000

61500 Electricity and Water Expense


61700 Telephone Expense
61400 Salary General and Administration Expense
21303 Electric and Water Payable
21304 Telephone Payable
21302 Salaries Payable

160,000
135,000
100,000

150,000
125,000
275,000
225,000
5,250,000
275,000
225,000
5,250,000

51000 Cost of Sales Product


11202 Allowance for Bad Debts

588,745

11102 BCA
61800 Bank Administration Charges
81000 Interest Income

212,745
32,000

30200 Mr. Gumarang Withdrawal


11101 Cash
62300 Freight Out

588,745

244,745
1,500,000
1,500,000
100,000

51202 Freight In
61900 Other General Administration Expense
62900 Other Marketing and Sales Expense
11103 Petty Cash
61600 Office Supplies Expense
11302 Office Supplies
99999 Income Tax
11404 Prepaid Tax Article 25
11405 Prepaid Tax Article 23
21221 Tax Payable Article 21

50,000
75,000
25,000
250,000
710,000
710,000
26,000,000
5,270,000
180,000
20,550,000

21201 VAT OUT (Sales Tax Payable)


11401 VAT IN (Purchase Tax)

4,777,750

21303 Electric and Water Payable


21304 Telephone Payable
21302 Salaries Payable
61500 Electricity and Water Expense
61700 Telephone Expense
61600 Office Supplies Expense

275,000
225,000
5,250,000

11103 Petty Cash


62300 Freight Out
51202 Freight In
61900 Other General Administration Expense
62900 Other Marketing and Sales Expense
11101 Cash
11102 BCA
11103 Petty Cash
11199 Undeposited Funds
11201 Accounts Receivable
11202 Allowance for Bad Debts
11203 Employee Receivable
11301 Merchandise Inventory
11302 Office Supplies
11401 VAT IN (Purchase Tax)
11402 Prepaid Rent
11403 Prepaid Insurance
11404 Prepaid Tax Article 25
11405 Prepaid Tax Article 23
12100 Marketable Securities
13100 Land
13201 Building
13202 Accumulated Dep. Building
13301 Meuble and Equipment
13302 Accumulated Dep. Meuble and Equipment
13401 Vehicles

4,777,750

275,000
225,000
5,250,000
250,000
100,000
50,000
75,000
25,000
8,370,000
10,000,000
1,000,000
10,000,000
46,200,000
3,230,000
1,950,000
23,750,000
980,000
2,900,000
3,600,000
3,000,000
5,000,000
0
12,500,000
100,000,000
150,000,000
52,500,000
80,000,000
32,000,000
40,000,000

13402 Accumulated Dep. Vehicles


21101 Accounts Payable
21201 VAT OUT (Sales Tax Payable)
21221 Tax Payable Article 21
21223 Tax Payable Article 23
21229 Tax Payable Article 29
21302 Salaries Payable
21303 Electric and Water Payable
21304 Telephone Payable
21399 Other Current Liability
22100 Bank Intan Payable (15 years)
30100 Mr. Gumarang Capital
30200 Mr. Gumarang Withdrawal
41000 Sales Product
42000 Service Fee
43000 Sales Discount
44000 Freight Collected
51000 Cost of Sales Product
51202 Freight In
51203 Purchase Discount
61100 Insurance Expense
61200 Depreciation Building Expense
61300 Depreciation Meuble and Equipment Expense
61400 Salary General and Administration Expense
61500 Electricity and Water Expense
61600 Office Supplies Expense
61700 Telephone Expense
61800 Bank Administration Charges
61900 Other General Administration Expense
62100 Advertising Expense
62200 Depreciation Vehicles Expense
62300 Freight Out
62900 Other Marketing and Sales Expense
81000 Interest Income
82000 Gain on Sale of Investment
89000 Other Miscellaneous Income
91000 Interest Expense
99000 Other Miscellaneous Expense
99999 Income Tax

12,000,000
36,300,000
4,200,000
250,000
0
0
4,525,000
453,500
622,800
0
50,000,000
200,000,000
23,600,000
413,500,000
115,000,000
5,000,000
0
306,320,000
1,700,000
2,570,000
2,200,000
1,750,000
1,500,000
57,500,000
2,990,000
2,400,000
2,475,000
2,500,000
500,000
3,000,000
1,000,000
0
400,000
550,000
0
133,700
13,750,000
0
0

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45

46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95

96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145

146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195

196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245

246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295

296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345

346
347
348
349
350
351
352
353

Rp

1,382,548,490

Rp

1,382,548,490

Rp

Balance

GENERAL JOURNAL
Date

Keterangan Transaksi
Pembelian Inventory

Pembelian Inventory

Pembelian Inventory

Pembelian Inventory

Voucher
V-12001
V-12001
V-12001
V-12001

DESCRIPTION
11301 Merchandise Inventory
11401 VAT IN (Purchase Tax)
51202 Freight In
21101 Accounts Payable

10 Dec 07 V-12002
10 Dec 07 V-12002
10 Dec 07 V-12002

11301 Merchandise Inventory


11401 VAT IN (Purchase Tax)
21101 Accounts Payable

11 Dec 07
11 Dec 07
11 Dec 07
11 Dec 07

V-12003
V-12003
V-12003
V-12003

11301 Merchandise Inventory


11401 VAT IN (Purchase Tax)
51202 Freight In
21101 Accounts Payable

18 Dec 07 V-12004
18 Dec 07 V-12004
18 Dec 07 V-12004

11301 Merchandise Inventory


11401 VAT IN (Purchase Tax)
21101 Accounts Payable

23 Dec 07
23 Dec 07
23 Dec 07
23 Dec 07

V-12005
V-12005
V-12005
V-12005

11301 Merchandise Inventory


11401 VAT IN (Purchase Tax)
51202 Freight In
21101 Accounts Payable

12 Dec 07 V-12006
12 Dec 07 V-12006
12 Dec 07 V-12006

21101 Accounts Payable


11401 VAT IN (Purchase Tax)
11301 Merchandise Inventory

05 Dec 07
05 Dec 07
05 Dec 07
05 Dec 07

11201 Accounts Receivable


44000 Freight Collected
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

04 Dec 07
04 Dec 07
04 Dec 07
04 Dec 07

5
Pembelian Inventory

Pembelian Inventory

Pembelian Inventory

8
9

Pembelian Inventory

10

Pembelian Inventory

11

Pembelian Inventory

12

Pembelian Inventory

13
14

Pembelian Inventory

15

Pembelian Inventory

16

Pembelian Inventory

17
18

Pembelian Inventory

19

Pembelian Inventory

20

Pembelian Inventory

21

Pembelian Inventory

22
23

Pembelian Inventory

24

Pembelian Inventory

25

Pembelian Inventory

26
27

Pejualan Inventory

28

Pejualan Inventory

29

Pejualan Inventory

30

Pejualan Inventory

31

V-12007
V-12007
V-12007
V-12007

32
Pejualan Inventory

33

Pejualan Inventory

34

05 Dec 07 V-12007
05 Dec 07 V-12007

51000 Cost of Sales Product


11301 Merchandise Inventory

07 Dec 07
07 Dec 07
07 Dec 07
07 Dec 07

11201 Accounts Receivable


44000 Freight Collected
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

35
Pejualan Inventory

36

Pejualan Inventory

37

Pejualan Inventory

38

Pejualan Inventory

39

V-12008
V-12008
V-12008
V-12008

40
Pejualan Inventory

41

Pejualan Inventory

42

07 Dec 07 V-12008
07 Dec 07 V-12008

51000 Cost of Sales Product


11301 Merchandise Inventory

11 Dec 07 V-12009
11 Dec 07 V-12009

11201 Accounts Receivable


21201 VAT OUT (Sales Tax Payable)

43
Pejualan Inventory

44

Pejualan Inventory

45

Pejualan Inventory

46

11 Dec 07 V-12009

41000 Sales Product

11 Dec 07 V-12009
11 Dec 07 V-12009

51000 Cost of Sales Product


11301 Merchandise Inventory

20 Dec 07
20 Dec 07
20 Dec 07
20 Dec 07

11201 Accounts Receivable


44000 Freight Collected
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

47
Pejualan Inventory

48

Pejualan Inventory

49
50

Pejualan Inventory

51

Pejualan Inventory

52

Pejualan Inventory

53

Pejualan Inventory

54

V-12010
V-12010
V-12010
V-12010

55
Pejualan Inventory

56

Pejualan Inventory

57

20 Dec 07 V-12010
20 Dec 07 V-12010

51000 Cost of Sales Product


11301 Merchandise Inventory

26 Dec 07 V-12011
26 Dec 07 V-12011
26 Dec 07 V-12011

11201 Accounts Receivable


21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

26 Dec 07 V-12011
26 Dec 07 V-12011

51000 Cost of Sales Product


11301 Merchandise Inventory

28 Dec 07 V-12012
28 Dec 07 V-12012
28 Dec 07 V-12012

11201 Accounts Receivable


21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

28 Dec 07 V-12012
28 Dec 07 V-12012

51000 Cost of Sales Product


11301 Merchandise Inventory

28 Dec 07 V-12013
28 Dec 07 V-12013
28 Dec 07 V-12013

11201 Accounts Receivable


21201 VAT OUT (Sales Tax Payable)
42000 Service Fee

20 Dec 07
20 Dec 07
20 Dec 07
20 Dec 07

V-12014
V-12014
V-12014
V-12014

11201 Accounts Receivable


11405 Prepaid Tax Article 23
21201 VAT OUT (Sales Tax Payable)
42000 Service Fee

15 Dec 07 V-12015
15 Dec 07 V-12015
15 Dec 07 V-12015

41000 Sales Product


21201 VAT OUT (Sales Tax Payable)
11201 Accounts Receivable

15 Dec 07 V-12015
15 Dec 07 V-12015

11301 Merchandise Inventory


51000 Cost of Sales Product

02 Dec 07
02 Dec 07
02 Dec 07
02 Dec 07

22100 Bank Intan Payable (15 years)


91000 Interest Expense
61800 Bank Administration Charges
11102 BCA

58
Pejualan Inventory

59

Pejualan Inventory

60

Pejualan Inventory

61
62

Pejualan Inventory

63

Pejualan Inventory

64
65

Pejualan Inventory

66

Pejualan Inventory

67

Pejualan Inventory

68
69

Pejualan Inventory

70

Pejualan Inventory

71
72

Pejualan Inventory

73

Pejualan Inventory

74

Pejualan Inventory

75
76

Pejualan Inventory

77

Pejualan Inventory

78

Pejualan Inventory

79

Pejualan Inventory

80
81

Pejualan Inventory

82

Pejualan Inventory

83

Pejualan Inventory

84
85

Pejualan Inventory

86

Pejualan Inventory

87
88

Pengeluaran Kas/Bank

89

Pengeluaran Kas/Bank

90

Pengeluaran Kas/Bank

91

Pengeluaran Kas/Bank

92

V-12016
V-12016
V-12016
V-12016

93
Pengeluaran Kas/Bank

94

Pengeluaran Kas/Bank

95

03 Dec 07 V-12017
03 Dec 07 V-12017

21101 Accounts Payable


51203 Purchase Discount

Pengeluaran Kas/Bank

96

03 Dec 07 V-12017

11102 BCA

04 Dec 07 V-12018
04 Dec 07 V-12018

21302 Salaries Payable


11102 BCA

09 Dec 07 V-12019
09 Dec 07 V-12019
09 Dec 07 V-12019

21221 Tax Payable Article 21


11404 Prepaid Tax Article 25
11101 Cash

09 Dec 07 V-12020
09 Dec 07 V-12020
09 Dec 07 V-12020

21101 Accounts Payable


51203 Purchase Discount
11102 BCA

10 Dec 07
10 Dec 07
10 Dec 07
10 Dec 07
10 Dec 07

62300 Freight Out


51202 Freight In
11302 Office Supplies
61900 Other General Administration Expense
11101 Cash

97
Pengeluaran Kas/Bank
Pengeluaran Kas/Bank

98
99
100

Pengeluaran Kas/Bank

101

Pengeluaran Kas/Bank

102

Pengeluaran Kas/Bank

103
104

Pengeluaran Kas/Bank

105

Pengeluaran Kas/Bank

106

Pengeluaran Kas/Bank

107
108

Pengeluaran Kas/Bank

109

Pengeluaran Kas/Bank

110

Pengeluaran Kas/Bank

111

Pengeluaran Kas/Bank

112

Pengeluaran Kas/Bank

113

V-12021
V-12021
V-12021
V-12021
V-12021

114
Pengeluaran Kas/Bank

115

Pengeluaran Kas/Bank

116

Pengeluaran Kas/Bank

117

10 Dec 07 V-12022
10 Dec 07 V-12022
10 Dec 07 V-12022

21201 VAT OUT (Sales Tax Payable)


11401 VAT IN (Purchase Tax)
11101 Cash

11 Dec 07 V-12023
11 Dec 07 V-12023

21101 Accounts Payable


11102 BCA

12 Dec 07 V-12024
12 Dec 07 V-12024
12 Dec 07 V-12024

21101 Accounts Payable


51203 Purchase Discount
11102 BCA

15 Dec 07 V-12025
15 Dec 07 V-12025
15 Dec 07 V-12025

21303 Electric and Water Payable


61900 Other General Administration Expense
11101 Cash

15 Dec 07 V-12026
15 Dec 07 V-12026
15 Dec 07 V-12026

21304 Telephone Payable


61900 Other General Administration Expense
11101 Cash

19 Dec 07 V-12027
19 Dec 07 V-12027

21101 Accounts Payable


11102 BCA

19 Dec 07 V-12028
19 Dec 07 V-12028
19 Dec 07 V-12028

21101 Accounts Payable


51203 Purchase Discount
11102 BCA

30 Dec 07 V-12029
30 Dec 07 V-12029
30 Dec 07 V-12029

62100 Advertising Expense


61900 Other General Administration Expense
11102 BCA

30 Dec 07 V-12030

62900 Other Marketing and Sales Expense

118
Pengeluaran Kas/Bank

119

Pengeluaran Kas/Bank

120
121

Pengeluaran Kas/Bank

122

Pengeluaran Kas/Bank

123

Pengeluaran Kas/Bank

124
125

Pengeluaran Kas/Bank

126

Pengeluaran Kas/Bank

127

Pengeluaran Kas/Bank

128
129

Pengeluaran Kas/Bank

130

Pengeluaran Kas/Bank

131

Pengeluaran Kas/Bank

132
133

Pengeluaran Kas/Bank

134

Pengeluaran Kas/Bank

135
136

Pengeluaran Kas/Bank

137

Pengeluaran Kas/Bank

138

Pengeluaran Kas/Bank

139
140

Pengeluaran Kas/Bank

141

Pengeluaran Kas/Bank

142

Pengeluaran Kas/Bank

143
144

Pengeluaran Kas/Bank

145

Pengeluaran Kas/Bank

146

30 Dec 07 V-12030

11101 Cash

03 Dec 07 V-12031
03 Dec 07 V-12031
03 Dec 07 V-12031

11102 BCA
43000 Sales Discount
11201 Accounts Receivable

05 Dec 07 V-12032
05 Dec 07 V-12032
05 Dec 07 V-12032

11101 Cash
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

05 Dec 07 V-12032
05 Dec 07 V-12032

51000 Cost of Sales Product


11301 Merchandise Inventory

05 Dec 07 V-12033
05 Dec 07 V-12033
05 Dec 07 V-12033

11102 BCA
43000 Sales Discount
11201 Accounts Receivable

10 Dec 07 V-12034
10 Dec 07 V-12034

11102 BCA
11201 Accounts Receivable

16 Dec 07 V-12035
16 Dec 07 V-12035

11102 BCA
11201 Accounts Receivable

17 Dec 07 V-12036
17 Dec 07 V-12036

11101 Cash
11203 Employee Receivable

18 Dec 07 V-12037
18 Dec 07 V-12037
18 Dec 07 V-12037

11102 BCA
82000 Gain on Sale of Investment
12100 Marketable Securities

19 Dec 07 V-12038
19 Dec 07 V-12038

11101 Cash
11201 Accounts Receivable

20 Dec 07 V-12039
20 Dec 07 V-12039
20 Dec 07 V-12039

11102 BCA
43000 Sales Discount
11201 Accounts Receivable

25 Dec 07 V-12040
25 Dec 07 V-12040
25 Dec 07 V-12040

11101 Cash
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

25 Dec 07 V-12040
25 Dec 07 V-12040

51000 Cost of Sales Product


11301 Merchandise Inventory

29 Dec 07 V-12041
29 Dec 07 V-12041
29 Dec 07 V-12041

11101 Cash
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

29 Dec 07 V-12041
29 Dec 07 V-12041

51000 Cost of Sales Product


11301 Merchandise Inventory

147
Penerimaan Kas/Bank

148

Penerimaan Kas/Bank

149

Penerimaan Kas/Bank

150
151

Penerimaan Kas/Bank

152

Penerimaan Kas/Bank

153

Penerimaan Kas/Bank

154
155

Penerimaan Kas/Bank

156

Penerimaan Kas/Bank

157
158

Penerimaan Kas/Bank

159

Penerimaan Kas/Bank

160

Penerimaan Kas/Bank

161
162

Penerimaan Kas/Bank

163

Penerimaan Kas/Bank

164
165

Penerimaan Kas/Bank

166

Penerimaan Kas/Bank

167
168

Penerimaan Kas/Bank

169

Penerimaan Kas/Bank

170
171

Penerimaan Kas/Bank

172

Penerimaan Kas/Bank

173

Penerimaan Kas/Bank

174
175

Penerimaan Kas/Bank

176

Penerimaan Kas/Bank

177
178

Penerimaan Kas/Bank

179

Penerimaan Kas/Bank

180

Penerimaan Kas/Bank

181
182

Penerimaan Kas/Bank

183

Penerimaan Kas/Bank

184

Penerimaan Kas/Bank

185
186

Penerimaan Kas/Bank

187

Penerimaan Kas/Bank

188
189

Penerimaan Kas/Bank

190

Penerimaan Kas/Bank

191

Penerimaan Kas/Bank

192
193

Penerimaan Kas/Bank

194

Penerimaan Kas/Bank

195

196
Penerimaan Kas/Bank

197

Penerimaan Kas/Bank

198

29 Dec 07 V-12042
29 Dec 07 V-12042

11102 BCA
30100 Mr. Gumarang Capital

30 Dec 07 V-12043
30 Dec 07 V-12043
30 Dec 07 V-12043

11102 BCA
43000 Sales Discount
11201 Accounts Receivable

30 Dec 07 V-12044
30 Dec 07 V-12044

11102 BCA
11101 Cash

30 Dec 07 V-12045
30 Dec 07 V-12045

11101 Cash
11102 BCA

31 Dec 07 V-12046
31 Dec 07 V-12046

51000 Cost of Sales Product


11301 Merchandise Inventory

31 Dec 07 V-12046
31 Dec 07 V-12046

11301 Merchandise Inventory


51000 Cost of Sales Product

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

V-12047
V-12047
V-12047
V-12047
V-12047
V-12047

61200 Depreciation Building Expense


61300 Depreciation Meuble and Equipment Expense
62200 Depreciation Vehicles Expense
13202 Accumulated Dep. Building
13302 Accumulated Dep. Meuble and Equipment
13402 Accumulated Dep. Vehicles

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

V-12048
V-12048
V-12048
V-12048

61900 Other General Administration Expense


61100 Insurance Expense
11402 Prepaid Rent
11403 Prepaid Insurance

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

V-12049
V-12049
V-12049
V-12049
V-12049
V-12049

61500 Electricity and Water Expense


61700 Telephone Expense
61400 Salary General and Administration Expense
21303 Electric and Water Payable
21304 Telephone Payable
21302 Salaries Payable

199
Penerimaan Kas/Bank

200

Penerimaan Kas/Bank

201

Penerimaan Kas/Bank

202
203

Penerimaan Kas/Bank

204

Penerimaan Kas/Bank

205
206

Penerimaan Kas/Bank

207

Penerimaan Kas/Bank

208
209

Stock Opname

210

Stock Opname

211
212

Stock Opname

213

Stock Opname

214
215

Penyesuaian

216

Penyesuaian

217

Penyesuaian

218

Penyesuaian

219

Penyesuaian

220

Penyesuaian

221
222

Penyesuaian

223

Penyesuaian

224

Penyesuaian

225

Penyesuaian

226
227

Penyesuaian

228

Penyesuaian

229

Penyesuaian

230

Penyesuaian

231

Penyesuaian

232

Penyesuaian

233
234

Penyesuaian

235

Penyesuaian

236

31 Dec 07 V-12050
31 Dec 07 V-12050

51000 Cost of Sales Product


11202 Allowance for Bad Debts

31 Dec 07 V-12051
31 Dec 07 V-12051
31 Dec 07 V-12051

11102 BCA
61800 Bank Administration Charges
81000 Interest Income

31 Dec 07 V-12052
31 Dec 07 V-12052

30200 Mr. Gumarang Withdrawal


11101 Cash

31 Dec 07 V-12053

62300 Freight Out

237
Penyesuaian

238

Penyesuaian

239

Penyesuaian

240
241

Penyesuaian

242

Penyesuaian

243
244

Penyesuaian

245

Penyesuaian

246

Penyesuaian

247

Penyesuaian

248

Penyesuaian

249

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

V-12053
V-12053
V-12053
V-12053

51202 Freight In
61900 Other General Administration Expense
62900 Other Marketing and Sales Expense
11103 Petty Cash

250
Penyesuaian

251

Penyesuaian

252

31 Dec 07 V-12054
31 Dec 07 V-12054

61600 Office Supplies Expense


11302 Office Supplies

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

99999 Income Tax


11404 Prepaid Tax Article 25
11405 Prepaid Tax Article 23
21221 Tax Payable Article 21

253
Penyesuaian

254

Penyesuaian

255

Penyesuaian

256

Penyesuaian

257

V-12055
V-12055
V-12055
V-12055

258
Penyesuaian

259

Penyesuaian

260

31 Dec 07 V-12056
31 Dec 07 V-12056

21201 VAT OUT (Sales Tax Payable)


11401 VAT IN (Purchase Tax)

01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07

11101 Cash
11102 BCA
11103 Petty Cash
11199 Undeposited Funds
11201 Accounts Receivable
11202 Allowance for Bad Debts
11203 Employee Receivable
11301 Merchandise Inventory
11302 Office Supplies
11401 VAT IN (Purchase Tax)
11402 Prepaid Rent
11403 Prepaid Insurance
11404 Prepaid Tax Article 25
11405 Prepaid Tax Article 23
12100 Marketable Securities
13100 Land
13201 Building
13202 Accumulated Dep. Building
13301 Meuble and Equipment
13302 Accumulated Dep. Meuble and Equipment
13401 Vehicles

261

274
Jurnal Saldo Awal

275

Jurnal Saldo Awal

276

Jurnal Saldo Awal

277

Jurnal Saldo Awal

278

Jurnal Saldo Awal

279

Jurnal Saldo Awal

280

Jurnal Saldo Awal

281

Jurnal Saldo Awal

282

Jurnal Saldo Awal

283

Jurnal Saldo Awal

284

Jurnal Saldo Awal

285

Jurnal Saldo Awal

286

Jurnal Saldo Awal

287

Jurnal Saldo Awal

288

Jurnal Saldo Awal

289

Jurnal Saldo Awal

290

Jurnal Saldo Awal

291

Jurnal Saldo Awal

292

Jurnal Saldo Awal

293

Jurnal Saldo Awal

294

Jurnal Saldo Awal

295

V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000

Jurnal Saldo Awal

296

Jurnal Saldo Awal

297

Jurnal Saldo Awal

298

Jurnal Saldo Awal

299

Jurnal Saldo Awal

300

Jurnal Saldo Awal

301

Jurnal Saldo Awal

302

Jurnal Saldo Awal

303

Jurnal Saldo Awal

304

Jurnal Saldo Awal

305

Jurnal Saldo Awal

306

Jurnal Saldo Awal

307

Jurnal Saldo Awal

308

Jurnal Saldo Awal

309

Jurnal Saldo Awal

310

Jurnal Saldo Awal

311

Jurnal Saldo Awal

312

Jurnal Saldo Awal

313

Jurnal Saldo Awal

314

Jurnal Saldo Awal

315

Jurnal Saldo Awal

316

Jurnal Saldo Awal

317

Jurnal Saldo Awal

318

Jurnal Saldo Awal

319

Jurnal Saldo Awal

320

Jurnal Saldo Awal

321

Jurnal Saldo Awal

322

Jurnal Saldo Awal

323

Jurnal Saldo Awal

324

Jurnal Saldo Awal

325

Jurnal Saldo Awal

326

Jurnal Saldo Awal

327

Jurnal Saldo Awal

328

Jurnal Saldo Awal

329

Jurnal Saldo Awal

330

Jurnal Saldo Awal

331

Jurnal Saldo Awal

332

Jurnal Saldo Awal

333

Jurnal Saldo Awal

334
335
336
337
338
339
340
341
342
343
344
345

01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07

V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000

13402 Accumulated Dep. Vehicles


21101 Accounts Payable
21201 VAT OUT (Sales Tax Payable)
21221 Tax Payable Article 21
21223 Tax Payable Article 23
21229 Tax Payable Article 29
21302 Salaries Payable
21303 Electric and Water Payable
21304 Telephone Payable
21399 Other Current Liability
22100 Bank Intan Payable (15 years)
30100 Mr. Gumarang Capital
30200 Mr. Gumarang Withdrawal
41000 Sales Product
42000 Service Fee
43000 Sales Discount
44000 Freight Collected
51000 Cost of Sales Product
51202 Freight In
51203 Purchase Discount
61100 Insurance Expense
61200 Depreciation Building Expense
61300 Depreciation Meuble and Equipment Expense
61400 Salary General and Administration Expense
61500 Electricity and Water Expense
61600 Office Supplies Expense
61700 Telephone Expense
61800 Bank Administration Charges
61900 Other General Administration Expense
62100 Advertising Expense
62200 Depreciation Vehicles Expense
62300 Freight Out
62900 Other Marketing and Sales Expense
81000 Interest Income
82000 Gain on Sale of Investment
89000 Other Miscellaneous Income
91000 Interest Expense
99000 Other Miscellaneous Expense
99999 Income Tax

346
347
348
349
350
351
352
353

Post Ref.

Debit
(Dr.)

Credit
(Cr.)

13,230,000
1,323,000
70,000

1
2
3

14,623,000

4
5

13,000,000
1,300,000

6
7

14,300,000

8
9

9,310,000
931,000
59,000

10
11
12

10,300,000

13
14

4,590,000
459,000

15
16

5,049,000

17
18

8,312,500
831,250
61,250

19
20
21

9,205,000

22
23

731,500

24

66,500
665,000

25
26
27

9,500,000

28

133,500
851,500
8,515,000

29
30
31
32

6,550,000

33

6,550,000

34
35

13,500,000

36

135,000
1,215,000
12,150,000

37
38
39
40

9,195,000

41

9,195,000

42
43

11,869,000

44

1,079,000

45

10,790,000

46
47

8,212,500

48

8,212,500

49
50

13,100,000

51

51,250
1,186,250
11,862,500

52
53
54
55

8,783,750

56

8,783,750

57
58

11,011,000

59

1,001,000
10,010,000

60
61
62

7,017,500

63

7,017,500

64
65

13,942,500

66

1,267,500
12,675,000

67
68
69

9,627,500

70

9,627,500

71
72

6,600,000

73

600,000
6,000,000

74
75
76

4,220,000
180,000

77
78

400,000
4,000,000

79
80
81

455,000
45,500

82
83

500,500

84
85

332,500

86

332,500

87
88

2,000,000
900,000
5,000

89
90
91

2,905,000

92
93

4,400,000

94

80,000

95

eral Administration Expense

eral Administration Expense

eral Administration Expense

eral Administration Expense

keting and Sales Expense

4,320,000

96
97

4,525,000

98

4,525,000

99
100

250,000
270,000

101
102

520,000

103
104

11,000,000

105

200,000
10,800,000

106
107
108

268,500
80,000
230,000
65,000

109
110
111
112

643,500

113
114

4,200,000

115

2,900,000
1,300,000

116
117
118

5,500,000

119

5,500,000

120
121

5,500,000

122

100,000
5,400,000

123
124
125

453,500
2,000

126
127

455,500

128
129

622,800
2,000

130
131

624,800

132
133

14,553,000

134

14,553,000

135
136

9,900,000

137

180,000
9,720,000

138
139
140

1,000,000
750,000

141
142

1,750,000

143
144

750,000

145

750,000

146
147

10,800,000
200,000

148
149

11,000,000

150
151

228,800

152

20,800
208,000

153
154
155

160,000

156

160,000

157
158

18,360,000
340,000

159
160

18,700,000

161
162

6,600,000

163

6,600,000

164
165

9,500,000

166

9,500,000

167
168

1,950,000

169

1,950,000

170
171

7,500,000

172

1,500,000
6,000,000

173
174
175

13,500,000

176

13,500,000

177
178

11,161,800
206,700

179
180

11,368,500

181
182

429,000

183

39,000
390,000

184
185
186

300,000

187

300,000

188
189

507,650

190

46,150
461,500

191
192
193

346,250

194

346,250

195

on Meuble and Equipment Expense


on Vehicles Expense

196

25,000,000

eral and Administration Expense

198
199

4,140,000
80,000

200
201

4,220,000

202
203

2,500,000

204

2,500,000

205
206

1,500,000

207

1,500,000

208
209

21,667,500

210

21,667,500

211
212

21,667,500

213

21,667,500

214
215

160,000
135,000
100,000

216
217
218

160,000
135,000
100,000

ed Dep. Meuble and Equipment

eral Administration Expense

197

25,000,000

219
220
221
222

150,000
125,000

223
224

150,000
125,000

225
226
227

275,000
225,000
5,250,000

228
229
230

275,000
225,000
5,250,000

231
232
233
234

588,745

235

588,745

236
237

212,745
32,000

238
239

244,745

240
241

1,500,000

242

1,500,000

243
244

100,000

245

eral Administration Expense


keting and Sales Expense

50,000
75,000
25,000

246
247
248

250,000

249
250

710,000

251

710,000

252
253

26,000,000

254

5,270,000
180,000
20,550,000

255
256
257
258

4,777,750

259

4,777,750

260
261

274

8,370,000
10,000,000
1,000,000
10,000,000
46,200,000

275
276
277
278
279

3,230,000
1,950,000
23,750,000
980,000
2,900,000
3,600,000
3,000,000
5,000,000
0
12,500,000
100,000,000
150,000,000

281
282
283
284
285
286
287
288
289
290
291

52,500,000
80,000,000

ed Dep. Meuble and Equipment

292
293

32,000,000
40,000,000

280

294
295

on Meuble and Equipment Expense


eral and Administration Expense

eral Administration Expense

on Vehicles Expense

keting and Sales Expense

12,000,000
36,300,000
4,200,000
250,000
0
0
4,525,000
453,500
622,800
0
50,000,000
200,000,000
23,600,000

297
298
299
300
301
302
303
304
305
306
307
308

413,500,000
115,000,000
5,000,000

309
310
311

0
306,320,000
1,700,000

312
313
314

2,570,000
2,200,000
1,750,000
1,500,000
57,500,000
2,990,000
2,400,000
2,475,000
2,500,000
500,000
3,000,000
1,000,000
0
400,000

315
316
317
318
319
320
321
322
323
324
325
326
327
328

550,000
0
133,700
13,750,000
0
0

296

329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345

346
347
348
349
350
351
352
353

DESCRIPTION
11101 Cash
11102 BCA
11103 Petty Cash
11199 Undeposited Funds
11201 Accounts Receivable
11202 Allowance for Bad Debts
11203 Employee Receivable
11301 Merchandise Inventory
11302 Office Supplies
11401 VAT IN (Purchase Tax)
11402 Prepaid Rent
11403 Prepaid Insurance
11404 Prepaid Tax Article 25
11405 Prepaid Tax Article 23
12100 Marketable Securities
13100 Land
13201 Building
13202 Accumulated Dep. Building
13301 Meuble and Equipment
13302 Accumulated Dep. Meuble and Equipment
13401 Vehicles
13402 Accumulated Dep. Vehicles
21101 Accounts Payable
21201 VAT OUT (Sales Tax Payable)
21221 Tax Payable Article 21
21223 Tax Payable Article 23
21229 Tax Payable Article 29
21302 Salaries Payable
21303 Electric and Water Payable
21304 Telephone Payable
21399 Other Current Liability
22100 Bank Intan Payable (15 years)
30100 Mr. Gumarang Capital
30200 Mr. Gumarang Withdrawal
41000 Sales Product
42000 Service Fee
43000 Sales Discount
44000 Freight Collected
51000 Cost of Sales Product
51202 Freight In
51203 Purchase Discount
61100 Insurance Expense
61200 Depreciation Building Expense
61300 Depreciation Meuble and Equipment Expense
61400 Salary General and Administration Expense
61500 Electricity and Water Expense
61600 Office Supplies Expense
61700 Telephone Expense
61800 Bank Administration Charges

DEBIT
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

18,191,650.00
44,801,545.00
750,000.00
10,000,000.00
54,553,500.00
21,667,500.00
500,000.00
3,450,000.00
2,875,000.00
6,500,000.00
100,000,000.00
150,000,000.00
80,000,000.00
40,000,000.00
25,100,000.00
5,826,700.00
356,768,745.00
2,020,250.00
2,325,000.00
1,910,000.00
1,635,000.00
62,750,000.00
3,265,000.00
3,110,000.00
2,700,000.00
2,537,000.00

61900 Other General Administration Expense


62100 Advertising Expense
62200 Depreciation Vehicles Expense
62300 Freight Out
62900 Other Marketing and Sales Expense
81000 Interest Income
82000 Gain on Sale of Investment
89000 Other Miscellaneous Income
91000 Interest Expense
99000 Other Miscellaneous Expense
99999 Income Tax
TOTAL

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

1,544,000.00
4,000,000.00
1,100,000.00
368,500.00
1,175,000.00
14,650,000.00
26,000,000.00
1,052,074,390.00

CREDIT
Rp
Rp
Rp
Rp
Rp
Rp
3,818,745.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
52,660,000.00
Rp
Rp
32,135,000.00
Rp
Rp
12,100,000.00
Rp
38,192,500.00
Rp
2,882,950.00
Rp
20,550,000.00
Rp
Rp
Rp
5,250,000.00
Rp
275,000.00
Rp
225,000.00
Rp
Rp
48,000,000.00
Rp
225,000,000.00
Rp
Rp
480,107,000.00
Rp
125,000,000.00
Rp
Rp
319,750.00
Rp
Rp
Rp
3,130,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
-

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

794,745.00
1,500,000.00
133,700.00
1,052,074,390.00

Row Labels
11101 Cash
11102 BCA
11103 Petty Cash
11199 Undeposited Funds
11201 Accounts Receivable
11202 Allowance for Bad Debts
11203 Employee Receivable
11301 Merchandise Inventory
11302 Office Supplies
11401 VAT IN (Purchase Tax)
11402 Prepaid Rent
11403 Prepaid Insurance
11404 Prepaid Tax Article 25
11405 Prepaid Tax Article 23
12100 Marketable Securities
13100 Land
13201 Building
13202 Accumulated Dep. Building
13301 Meuble and Equipment
13302 Accumulated Dep. Meuble and Equipment
13401 Vehicles
13402 Accumulated Dep. Vehicles
21101 Accounts Payable
21201 VAT OUT (Sales Tax Payable)
21221 Tax Payable Article 21
21223 Tax Payable Article 23
21229 Tax Payable Article 29
21302 Salaries Payable
21303 Electric and Water Payable
21304 Telephone Payable
21399 Other Current Liability
22100 Bank Intan Payable (15 years)
30100 Mr. Gumarang Capital
30200 Mr. Gumarang Withdrawal
41000 Sales Product
42000 Service Fee
43000 Sales Discount
44000 Freight Collected
51000 Cost of Sales Product
51202 Freight In
51203 Purchase Discount
61100 Insurance Expense
61200 Depreciation Building Expense
61300 Depreciation Meuble and Equipment Expense
61400 Salary General and Administration Expense

Sum of Debit Sum of Credit


26485450
8293800
105774545
60973000
1000000
250000
10000000
129942500
75389000
3818745
1950000
1950000
94192500
72525000
1210000
710000
7744250
7744250
3600000
150000
3000000
125000
5270000
5270000
180000
180000
12500000
6000000
100000000
150000000
52660000
80000000
32135000
40000000
12100000
51584500
89777000
9023250
11906200
250000
20800000
0
0
4525000
9775000
453500
728500
622800
847800
0
2000000
50000000
225000000
25100000
455000
480562000
125000000
5826700
319750
378768745
22000000
2020250
3130000
2325000
1910000
1635000
62750000

61500 Electricity and Water Expense


61600 Office Supplies Expense
61700 Telephone Expense
61800 Bank Administration Charges
61900 Other General Administration Expense
62100 Advertising Expense
62200 Depreciation Vehicles Expense
62300 Freight Out
62900 Other Marketing and Sales Expense
81000 Interest Income
82000 Gain on Sale of Investment
89000 Other Miscellaneous Income
91000 Interest Expense
99000 Other Miscellaneous Expense
99999 Income Tax
(blank)
Grand Total

3265000
3110000
2700000
2537000
1544000
4000000
1100000
368500
1175000
794745
1500000
133700
14650000
0
26000000
1382548490

1382548490

Description
11301 Merchandise Inventory
Rp
11401 VAT IN (Purchase Tax)
Rp
51202 Freight In
Rp
21101 Accounts Payable
Rp
11201 Accounts Receivable
Rp
44000 Freight Collected
21201 VAT OUT (Sales Tax Payable)
Rp
41000 Sales Product
Rp
51000 Cost of Sales Product
Rp
42000 Service Fee
11405 Prepaid Tax Article 23
Rp
22100 Bank Intan Payable (15 years)
Rp
91000 Interest Expense
Rp
61800 Bank Administration Charges
Rp
11102 BCA
Rp
51203 Purchase Discount
21302 Salaries Payable
Rp
21221 Tax Payable Article 21
Rp
11404 Prepaid Tax Article 25
Rp
11101 Cash
Rp
62300 Freight Out
Rp
11302 Office Supplies
Rp
61900 Other General Administration ExpenseRp
21303 Electric and Water Payable
Rp
21304 Telephone Payable
Rp
62100 Advertising Expense
Rp
62900 Other Marketing and Sales Expense Rp
43000 Sales Discount
Rp
11203 Employee Receivable
Rp
82000 Gain on Sale of Investment
12100 Marketable Securities
Rp
30100 Mr. Gumarang Capital
61200 Depreciation Building Expense
Rp
61300 Depreciation Meuble and Equipment Expense
Rp
62200 Depreciation Vehicles Expense
Rp
13202 Accumulated Dep. Building
13302 Accumulated Dep. Meuble and Equipment
13402 Accumulated Dep. Vehicles
61100 Insurance Expense
Rp
11402 Prepaid Rent
Rp
11403 Prepaid Insurance
Rp
61500 Electricity and Water Expense
Rp
61700 Telephone Expense
Rp
61400 Salary General and Administration Expense
Rp
11202 Allowance for Bad Debts
81000 Interest Income
30200 Mr. Gumarang Withdrawal
Rp
11103 Petty Cash
Rp
61600 Office Supplies Expense
Rp

Debit
94,192,500.00
7,744,250.00
2,020,250.00
51,584,500.00
129,942,500.00
9,023,250.00
455,000.00
378,768,745.00
180,000.00
2,000,000.00
14,650,000.00
2,537,000.00
105,774,545.00
4,525,000.00
250,000.00
5,270,000.00
26,485,450.00
368,500.00
1,210,000.00
1,544,000.00
453,500.00
622,800.00
4,000,000.00
1,175,000.00
5,826,700.00
1,950,000.00
12,500,000.00
1,910,000.00
1,635,000.00
1,100,000.00

2,325,000.00
3,600,000.00
3,000,000.00
3,265,000.00
2,700,000.00
62,750,000.00

25,100,000.00
1,000,000.00
3,110,000.00

99999 Income Tax


11199 Undeposited Funds
13100 Land
13201 Building
13301 Meuble and Equipment
13401 Vehicles
21223 Tax Payable Article 23
21229 Tax Payable Article 29
21399 Other Current Liability
89000 Other Miscellaneous Income
99000 Other Miscellaneous Expense
TOTAL

Rp
Rp
Rp
Rp
Rp
Rp

26,000,000.00
10,000,000.00
100,000,000.00
150,000,000.00
80,000,000.00
40,000,000.00

Rp
Rp

1,382,548,490.00

Credit
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp

72,525,000.00 Rp
7,744,250.00 Rp
Rp
89,777,000.00 Rp
75,389,000.00 Rp
319,750.00 Rp
11,906,200.00 Rp
480,562,000.00 Rp
22,000,000.00 Rp
125,000,000.00 Rp
180,000.00 Rp
50,000,000.00 Rp
Rp
Rp
60,973,000.00 Rp
3,130,000.00 Rp
9,775,000.00 Rp
20,800,000.00 Rp
5,270,000.00 Rp
8,293,800.00 Rp
Rp
710,000.00 Rp
Rp
728,500.00 Rp
847,800.00 Rp
Rp
Rp
Rp
1,950,000.00 Rp
1,500,000.00 Rp
6,000,000.00 Rp
225,000,000.00 Rp
Rp
Rp
Rp
52,660,000.00 Rp
32,135,000.00 Rp
12,100,000.00 Rp
Rp
150,000.00 Rp
125,000.00 Rp
Rp
Rp
Rp
3,818,745.00 Rp
794,745.00 Rp
Rp
250,000.00 Rp
Rp

Debit
21,667,500.00
2,020,250.00
54,553,500.00
356,768,745.00
14,650,000.00
2,537,000.00
44,801,545.00
18,191,650.00
368,500.00
500,000.00
1,544,000.00
4,000,000.00
1,175,000.00
5,826,700.00
6,500,000.00
1,910,000.00
1,635,000.00
1,100,000.00
2,325,000.00
3,450,000.00
2,875,000.00
3,265,000.00
2,700,000.00
62,750,000.00
25,100,000.00
750,000.00
3,110,000.00

Credit
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

38,192,500.00
319,750.00
2,882,950.00
480,107,000.00
125,000,000.00
48,000,000.00
3,130,000.00
5,250,000.00
20,550,000.00
275,000.00
225,000.00
1,500,000.00
225,000,000.00
52,660,000.00
32,135,000.00
12,100,000.00
3,818,745.00
794,745.00
-

Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
133,700.00 Rp
Rp
1,382,548,490.00 Rp

26,000,000.00
10,000,000.00
100,000,000.00
150,000,000.00
80,000,000.00
40,000,000.00
1,052,074,390.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

133,700.00
1,052,074,390.00

GUMARANG JAYA LESTARI


INCOME STATEMENT
FOR PERIOD JANUARY 1 - DECEMBER 31 2007
INCOME
41000 Sales Product
42000 Service Fee
43000 Sales Discount
44000 Freight Collected
Net Sales
COST OF GOOD SOLD
51000 Cost of Sales Product
51202 Freight In
51203 Purchase Discount
Net Sales
Gross Profit
EXPENSES
General and Administratif Expense
61100 Insurance Expense
61200 Depreciation Building Expense
61300 Depreciation Meuble and Equipment Expense
61400 Salary General and Administration Expense
61500 Electricity and Water Expense
61600 Office Supplies Expense
61700 Telephone Expense
61800 Bank Administration Charges
61900 Other General Administration Expense
Total General and Administratif Expense
Marketing Expense
62100 Advertising Expense
62200 Depreciation Vehicles Expense
62300 Freight Out
62900 Other Marketing and Sales Expense
Total Marketing Expense
Total Expenses
Operating Profit
NON OPERATING
Non Operating Income
81000 Interest Income
82000 Gain on Sale of Investment
89000 Other Miscellaneous Income
Total Non Operating Income
Non Operating Expense

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

2,325,000
1,910,000
1,635,000
62,750,000
3,265,000
3,110,000
2,700,000
2,537,000
1,544,000

Rp
Rp
Rp
Rp

4,000,000
1,100,000
368,500
1,175,000

Rp
Rp
Rp

794,745
1,500,000
133,700

91000 Interest Expense


99000 Other Miscellaneous Expense
Total Non Operating Expense
Total Net Non Operating Profit/Loss
Net Income Before Tax
Income Tax
Net Income After Tax

Rp
Rp

14,650,000
-

YA LESTARI

EMENT
Y 1 - DECEMBER 31 2007

Rp 480,107,000
Rp 125,000,000
Rp (5,826,700)
Rp
319,750
Rp 599,600,050

Rp 356,768,745
Rp
2,020,250
Rp (3,130,000)
Rp (355,658,995)
Rp 243,941,055

Rp

81,776,000

Rp

6,643,500
Rp (88,419,500)
Rp 155,521,555

Rp

2,428,445

Rp (14,650,000)
Rp (12,221,555)
Rp 143,300,000
Rp (26,000,000)
Rp 117,300,000

CV. Gumarang Jaya Lestari


Statement of Owners Equity
For The Year Ended December 31, 2007
30100 Mr. Gumarang Capital, December 1, 2007
Net Income After Tax
30200 Mr. Gumarang Withdrawal
30100 Mr. Gumarang Capital, December 31, 2007

arang Jaya Lestari

nt of Owners Equity
Ended December 31, 2007
225,000,000
117,300,000
-25100000
317,200,000

CV. Gumarang Jaya Lestar

Balance Sheet
For The Year Ended December 31, 2
Aktiva Lancar
11101 Cash
11102 BCA
11103 Petty Cash
11199 Undeposited Funds
11201 Accounts Receivable
11202 Allowance for Bad Debts
11301 Merchandise Inventory
11302 Office Supplies
11402 Prepaid Rent
11403 Prepaid Insurance

18,191,650
44,801,545
750,000
10,000,000
54,553,500
(3,818,745)
21,667,500
500,000
3450000
2875000
Total

Aktiva Tetap
12100 Marketable Securities
13100 Land
13201 Building
13202 Accumulated Dep. Building
13301 Meuble and Equipment
13302 Accumulated Dep. Meuble and Equipment
13401 Vehicles
13402 Accumulated Dep. Vehicles

6500000
100000000
150000000
-52660000
80000000
-32135000
40000000
-12100000
Total

Total Aktiva

CV. Gumarang Jaya Lestari

Balance Sheet
or The Year Ended December 31, 2007
Liabilitas
21101 Accounts Payable
21201 VAT OUT (Sales Tax Payable)
21221 Tax Payable Article 21
21302 Salaries Payable
21303 Electric and Water Payable
21304 Telephone Payable
21399 Other Current Liability
22100 Bank Intan Payable (15 years)
Total

38,192,500
2,882,950
20,550,000
5250000
275000
225000
0
48000000
115,375,450

152,970,450
Ekuitas
30100 Mr. Gumarang Capital, December 31, 2007

317,200,000

Total Liabilitas dan Ekuitas

432,575,450

279605000
432,575,450

BALANCE

Rp

1,104,670,390

Rp

1,104,670,390

Rp

Balance

Date
Jurnal Penutup

1
2
3
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
335
336
337
338
339
340
341
342
343
344
345
346
347
348

Voucher

349
350
351
352
353

GENERAL JOURNAL

DESCRIPTION
41000 Sales Product
42000 Service Fee
44000 Freight Collected
51203 Purchase Discount
81000 Interest Income
82000 Gain on Sale of Investment
89000 Other Miscellaneous Income

Post
Ref.

Debit
(Dr.)

Credit
(Cr.)

480,107,000
125,000,000
319,750
3,130,000
794,745
1,500,000
133,700
610,985,195
493,685,195

43000 Sales Discount


51000 Cost of Sales Product
51202 Freight In
61100 Insurance Expense
61200 Depreciation Building Expense
61300 Depreciation Meuble and Equipment Expense
61400 Salary General and Administration Expense
61500 Electricity and Water Expense
61600 Office Supplies Expense
61700 Telephone Expense
61800 Bank Administration Charges
61900 Other General Administration Expense
62100 Advertising Expense
62200 Depreciation Vehicles Expense
62300 Freight Out
62900 Other Marketing and Sales Expense
91000 Interest Expense
99000 Other Miscellaneous Expense
99999 Income Tax

5,826,700
356,768,745
2,020,250
2,325,000
1,910,000
1,635,000
62,750,000
3,265,000
3,110,000
2,700,000
2,537,000
1,544,000
4,000,000
1,100,000
368,500
1,175,000
14,650,000
0
26,000,000

1
2
3
278
279
280
281
282
283

Income Summary

284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
335
336
337
338
339
340
341
342
343
344
345
346
347
348

Income Summary

349
350
351
352
353

DESCRIPTION

(All)

Row Labels
Sum of Debit Sum of Credit
12/1/2007
927835000
927835000
V-12000
927835000
927835000
12/2/2007
2905000
2905000
V-12016
2905000
2905000
12/3/2007
15400000
15400000
V-12017
4400000
4400000
V-12031
11000000
11000000
12/4/2007
19148000
19148000
V-12001
14623000
14623000
V-12018
4525000
4525000
12/5/2007
35138800
35138800
V-12007
16050000
16050000
V-12032
388800
388800
V-12033
18700000
18700000
12/7/2007
22695000
22695000
V-12008
22695000
22695000
12/9/2007
11520000
11520000
V-12019
520000
520000
V-12020
11000000
11000000
12/10/2007
25743500
25743500
V-12002
14300000
14300000
V-12021
643500
643500
V-12022
4200000
4200000
V-12034
6600000
6600000
12/11/2007
35881500
35881500
V-12003
10300000
10300000
V-12009
20081500
20081500
V-12023
5500000
5500000
12/12/2007
6231500
6231500
V-12006
731500
731500
V-12024
5500000
5500000
12/15/2007
1913300
1913300
V-12015
833000
833000
V-12025
455500
455500
V-12026
624800
624800
12/16/2007
9500000
9500000
V-12035
9500000
9500000
12/17/2007
1950000
1950000
V-12036
1950000
1950000
12/18/2007
12549000
12549000
V-12004
5049000
5049000
V-12037
7500000
7500000
12/19/2007
37953000
37953000
V-12027
14553000
14553000

V-12028
V-12038
12/20/2007
V-12010
V-12014
V-12039
12/23/2007
V-12005
12/25/2007
V-12040
12/26/2007
V-12011
12/28/2007
V-12012
V-12013
12/29/2007
V-12041
V-12042
12/30/2007
V-12029
V-12030
V-12043
V-12044
V-12045
12/31/2007
V-12046
V-12047
V-12048
V-12049
V-12050
V-12051
V-12052
V-12053
V-12054
V-12055
V-12056
(blank)
(blank)
Grand Total

9900000
13500000
37652250
21883750
4400000
11368500
9205000
9205000
729000
729000
18028500
18028500
30170000
23570000
6600000
25853900
853900
25000000
10720000
1750000
750000
4220000
2500000
1500000
83826240
43335000
395000
275000
5750000
588745
244745
1500000
250000
710000
26000000
4777750

9900000
13500000
37652250
21883750
4400000
11368500
9205000
9205000
729000
729000
18028500
18028500
30170000
23570000
6600000
25853900
853900
25000000
10720000
1750000
750000
4220000
2500000
1500000
83826240
43335000
395000
275000
5750000
588745
244745
1500000
250000
710000
26000000
4777750

1382548490

1382548490

Rp

1,382,548,490

Rp

1,382,548,490

Rp

Balance

Date

Keterangan Transaksi
Pembelian Inventory

Pembelian Inventory

Pembelian Inventory

Pembelian Inventory

04 Dec 07
04 Dec 07
04 Dec 07
04 Dec 07

Voucher
V-12001
V-12001
V-12001
V-12001

5
Pembelian Inventory

Pembelian Inventory

Pembelian Inventory

10 Dec 07 V-12002
10 Dec 07 V-12002
10 Dec 07 V-12002

9
Pembelian Inventory

10

Pembelian Inventory

11

Pembelian Inventory

12

Pembelian Inventory

13

11 Dec 07
11 Dec 07
11 Dec 07
11 Dec 07

V-12003
V-12003
V-12003
V-12003

14
Pembelian Inventory

15

Pembelian Inventory

16

Pembelian Inventory

17

18 Dec 07 V-12004
18 Dec 07 V-12004
18 Dec 07 V-12004

18
Pembelian Inventory

19

Pembelian Inventory

20

Pembelian Inventory

21

Pembelian Inventory

22

23 Dec 07
23 Dec 07
23 Dec 07
23 Dec 07

V-12005
V-12005
V-12005
V-12005

23
Pembelian Inventory

24

Pembelian Inventory

25

Pembelian Inventory

26

12 Dec 07 V-12006
12 Dec 07 V-12006
12 Dec 07 V-12006

27
Pejualan Inventory

28

Pejualan Inventory

29

Pejualan Inventory

30

Pejualan Inventory

31

05 Dec 07
05 Dec 07
05 Dec 07
05 Dec 07

V-12007
V-12007
V-12007
V-12007

32
Pejualan Inventory

33

Pejualan Inventory

34

05 Dec 07 V-12007
05 Dec 07 V-12007

35
Pejualan Inventory

36

Pejualan Inventory

37

Pejualan Inventory

38

Pejualan Inventory

39

07 Dec 07
07 Dec 07
07 Dec 07
07 Dec 07

V-12008
V-12008
V-12008
V-12008

40
Pejualan Inventory

41

07 Dec 07 V-12008

Pejualan Inventory

42

07 Dec 07 V-12008

43
Pejualan Inventory

44

Pejualan Inventory

45

Pejualan Inventory

46

11 Dec 07 V-12009
11 Dec 07 V-12009
11 Dec 07 V-12009

47
Pejualan Inventory

48

Pejualan Inventory

49

11 Dec 07 V-12009
11 Dec 07 V-12009

50
Pejualan Inventory

51

Pejualan Inventory

52

Pejualan Inventory

53

Pejualan Inventory

54

20 Dec 07
20 Dec 07
20 Dec 07
20 Dec 07

V-12010
V-12010
V-12010
V-12010

55
Pejualan Inventory

56

Pejualan Inventory

57

20 Dec 07 V-12010
20 Dec 07 V-12010

58
Pejualan Inventory

59

Pejualan Inventory

60

Pejualan Inventory

61

26 Dec 07 V-12011
26 Dec 07 V-12011
26 Dec 07 V-12011

62
Pejualan Inventory

63

Pejualan Inventory

64

26 Dec 07 V-12011
26 Dec 07 V-12011

65
Pejualan Inventory

66

Pejualan Inventory

67

Pejualan Inventory

68

28 Dec 07 V-12012
28 Dec 07 V-12012
28 Dec 07 V-12012

69
Pejualan Inventory

70

Pejualan Inventory

71

28 Dec 07 V-12012
28 Dec 07 V-12012

72
Pejualan Inventory

73

Pejualan Inventory

74

Pejualan Inventory

75

28 Dec 07 V-12013
28 Dec 07 V-12013
28 Dec 07 V-12013

76
Pejualan Inventory

77

Pejualan Inventory

78

Pejualan Inventory

79

Pejualan Inventory

80

20 Dec 07
20 Dec 07
20 Dec 07
20 Dec 07

V-12014
V-12014
V-12014
V-12014

81
Pejualan Inventory

82

Pejualan Inventory

83

Pejualan Inventory

84

15 Dec 07 V-12015
15 Dec 07 V-12015
15 Dec 07 V-12015

85
Pejualan Inventory

86

Pejualan Inventory

87
88

15 Dec 07 V-12015
15 Dec 07 V-12015

Pengeluaran Kas/Bank

89

Pengeluaran Kas/Bank

90

Pengeluaran Kas/Bank

91

Pengeluaran Kas/Bank

92

02 Dec 07
02 Dec 07
02 Dec 07
02 Dec 07

V-12016
V-12016
V-12016
V-12016

93
Pengeluaran Kas/Bank

94

Pengeluaran Kas/Bank

95

Pengeluaran Kas/Bank

96

03 Dec 07 V-12017
03 Dec 07 V-12017
03 Dec 07 V-12017

97
Pengeluaran Kas/Bank

98

Pengeluaran Kas/Bank

99

04 Dec 07 V-12018
04 Dec 07 V-12018

100
Pengeluaran Kas/Bank

101

Pengeluaran Kas/Bank

102

Pengeluaran Kas/Bank

103

09 Dec 07 V-12019
09 Dec 07 V-12019
09 Dec 07 V-12019

104
Pengeluaran Kas/Bank

105

Pengeluaran Kas/Bank

106

Pengeluaran Kas/Bank

107

09 Dec 07 V-12020
09 Dec 07 V-12020
09 Dec 07 V-12020

108
Pengeluaran Kas/Bank

109

Pengeluaran Kas/Bank

110

Pengeluaran Kas/Bank

111

Pengeluaran Kas/Bank

112

Pengeluaran Kas/Bank

113

10 Dec 07
10 Dec 07
10 Dec 07
10 Dec 07
10 Dec 07

V-12021
V-12021
V-12021
V-12021
V-12021

114
Pengeluaran Kas/Bank

115

Pengeluaran Kas/Bank

116

Pengeluaran Kas/Bank

117

10 Dec 07 V-12022
10 Dec 07 V-12022
10 Dec 07 V-12022

118
Pengeluaran Kas/Bank

119

Pengeluaran Kas/Bank

120

11 Dec 07 V-12023
11 Dec 07 V-12023

121
Pengeluaran Kas/Bank

122

Pengeluaran Kas/Bank

123

Pengeluaran Kas/Bank

124

12 Dec 07 V-12024
12 Dec 07 V-12024
12 Dec 07 V-12024

125
Pengeluaran Kas/Bank

126

Pengeluaran Kas/Bank

127

Pengeluaran Kas/Bank

128

15 Dec 07 V-12025
15 Dec 07 V-12025
15 Dec 07 V-12025

129
Pengeluaran Kas/Bank

130

Pengeluaran Kas/Bank

131

Pengeluaran Kas/Bank

132

15 Dec 07 V-12026
15 Dec 07 V-12026
15 Dec 07 V-12026

133
Pengeluaran Kas/Bank

134

Pengeluaran Kas/Bank

135

19 Dec 07 V-12027
19 Dec 07 V-12027

136
Pengeluaran Kas/Bank

137

Pengeluaran Kas/Bank

138

Pengeluaran Kas/Bank

139

19 Dec 07 V-12028
19 Dec 07 V-12028
19 Dec 07 V-12028

140
Pengeluaran Kas/Bank

141

Pengeluaran Kas/Bank

142

Pengeluaran Kas/Bank

143

30 Dec 07 V-12029
30 Dec 07 V-12029
30 Dec 07 V-12029

144
Pengeluaran Kas/Bank

145

Pengeluaran Kas/Bank

146

30 Dec 07 V-12030
30 Dec 07 V-12030

147
Penerimaan Kas/Bank

148

Penerimaan Kas/Bank

149

Penerimaan Kas/Bank

150

03 Dec 07 V-12031
03 Dec 07 V-12031
03 Dec 07 V-12031

151
Penerimaan Kas/Bank

152

Penerimaan Kas/Bank

153

Penerimaan Kas/Bank

154

05 Dec 07 V-12032
05 Dec 07 V-12032
05 Dec 07 V-12032

155
Penerimaan Kas/Bank

156

Penerimaan Kas/Bank

157

05 Dec 07 V-12032
05 Dec 07 V-12032

158
Penerimaan Kas/Bank

159

Penerimaan Kas/Bank

160

Penerimaan Kas/Bank

161

05 Dec 07 V-12033
05 Dec 07 V-12033
05 Dec 07 V-12033

162
Penerimaan Kas/Bank

163

Penerimaan Kas/Bank

164

10 Dec 07 V-12034
10 Dec 07 V-12034

165
Penerimaan Kas/Bank

166

Penerimaan Kas/Bank

167

16 Dec 07 V-12035
16 Dec 07 V-12035

168
Penerimaan Kas/Bank

169

Penerimaan Kas/Bank

170

17 Dec 07 V-12036
17 Dec 07 V-12036

171
Penerimaan Kas/Bank

172

Penerimaan Kas/Bank

173

Penerimaan Kas/Bank

174

18 Dec 07 V-12037
18 Dec 07 V-12037
18 Dec 07 V-12037

175
Penerimaan Kas/Bank

176

Penerimaan Kas/Bank

177

19 Dec 07 V-12038
19 Dec 07 V-12038

178
Penerimaan Kas/Bank

179

Penerimaan Kas/Bank

180

Penerimaan Kas/Bank

181
182

20 Dec 07 V-12039
20 Dec 07 V-12039
20 Dec 07 V-12039

Penerimaan Kas/Bank

183

Penerimaan Kas/Bank

184

Penerimaan Kas/Bank

185

25 Dec 07 V-12040
25 Dec 07 V-12040
25 Dec 07 V-12040

186
Penerimaan Kas/Bank

187

Penerimaan Kas/Bank

188

25 Dec 07 V-12040
25 Dec 07 V-12040

189
Penerimaan Kas/Bank

190

Penerimaan Kas/Bank

191

Penerimaan Kas/Bank

192

29 Dec 07 V-12041
29 Dec 07 V-12041
29 Dec 07 V-12041

193
Penerimaan Kas/Bank

194

Penerimaan Kas/Bank

195

29 Dec 07 V-12041
29 Dec 07 V-12041

196
Penerimaan Kas/Bank

197

Penerimaan Kas/Bank

198

29 Dec 07 V-12042
29 Dec 07 V-12042

199
Penerimaan Kas/Bank

200

Penerimaan Kas/Bank

201

Penerimaan Kas/Bank

202

30 Dec 07 V-12043
30 Dec 07 V-12043
30 Dec 07 V-12043

203
Penerimaan Kas/Bank

204

Penerimaan Kas/Bank

205

30 Dec 07 V-12044
30 Dec 07 V-12044

206
Penerimaan Kas/Bank

207

Penerimaan Kas/Bank

208

30 Dec 07 V-12045
30 Dec 07 V-12045

209
Stock Opname

210

Stock Opname

211

31 Dec 07 V-12046
31 Dec 07 V-12046

212
Stock Opname

213

Stock Opname

214

31 Dec 07 V-12046
31 Dec 07 V-12046

215
Penyesuaian

216

Penyesuaian

217

Penyesuaian

218

Penyesuaian

219

Penyesuaian

220

Penyesuaian

221

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

V-12047
V-12047
V-12047
V-12047
V-12047
V-12047

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

V-12048
V-12048
V-12048
V-12048

222
Penyesuaian

223

Penyesuaian

224

Penyesuaian

225

Penyesuaian

226
227

Penyesuaian

228

Penyesuaian

229

31 Dec 07 V-12049
31 Dec 07 V-12049

Penyesuaian

230

Penyesuaian

231

Penyesuaian

232

Penyesuaian

233

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

V-12049
V-12049
V-12049
V-12049

234
Penyesuaian

235

Penyesuaian

236

31 Dec 07 V-12050
31 Dec 07 V-12050

237
Penyesuaian

238

Penyesuaian

239

Penyesuaian

240

31 Dec 07 V-12051
31 Dec 07 V-12051
31 Dec 07 V-12051

241
Penyesuaian

242

Penyesuaian

243

31 Dec 07 V-12052
31 Dec 07 V-12052

244
Penyesuaian

245

Penyesuaian

246

Penyesuaian

247

Penyesuaian

248

Penyesuaian

249

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

V-12053
V-12053
V-12053
V-12053
V-12053

250
Penyesuaian

251

Penyesuaian

252

31 Dec 07 V-12054
31 Dec 07 V-12054

253
Penyesuaian

254

Penyesuaian

255

Penyesuaian

256

Penyesuaian

257

31 Dec 07
31 Dec 07
31 Dec 07
31 Dec 07

V-12055
V-12055
V-12055
V-12055

258
Penyesuaian

259

Penyesuaian

260

31 Dec 07 V-12056
31 Dec 07 V-12056

261

274
Jurnal Saldo Awal

275

Jurnal Saldo Awal

276

01 Dec 07 V-12000
01 Dec 07 V-12000

Jurnal Saldo Awal

277

Jurnal Saldo Awal

278

Jurnal Saldo Awal

279

Jurnal Saldo Awal

280

Jurnal Saldo Awal

281

Jurnal Saldo Awal

282

Jurnal Saldo Awal

283

Jurnal Saldo Awal

284

Jurnal Saldo Awal

285

Jurnal Saldo Awal

286

Jurnal Saldo Awal

287

Jurnal Saldo Awal

288

Jurnal Saldo Awal

289

Jurnal Saldo Awal

290

Jurnal Saldo Awal

291

Jurnal Saldo Awal

292

Jurnal Saldo Awal

293

Jurnal Saldo Awal

294

Jurnal Saldo Awal

295

Jurnal Saldo Awal

296

Jurnal Saldo Awal

297

Jurnal Saldo Awal

298

Jurnal Saldo Awal

299

Jurnal Saldo Awal

300

Jurnal Saldo Awal

301

Jurnal Saldo Awal

302

Jurnal Saldo Awal

303

Jurnal Saldo Awal

304

Jurnal Saldo Awal

305

Jurnal Saldo Awal

306

Jurnal Saldo Awal

307

Jurnal Saldo Awal

308

Jurnal Saldo Awal

309

Jurnal Saldo Awal

310

Jurnal Saldo Awal

311

Jurnal Saldo Awal

312

Jurnal Saldo Awal

313

Jurnal Saldo Awal

314

Jurnal Saldo Awal

315

Jurnal Saldo Awal

316

Jurnal Saldo Awal

317

Jurnal Saldo Awal

318

Jurnal Saldo Awal

319

Jurnal Saldo Awal

320

Jurnal Saldo Awal

321

Jurnal Saldo Awal

322

Jurnal Saldo Awal

323

01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07

V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000

Jurnal Saldo Awal

324

Jurnal Saldo Awal

325

Jurnal Saldo Awal

326

Jurnal Saldo Awal

327

Jurnal Saldo Awal

328

Jurnal Saldo Awal

329

Jurnal Saldo Awal

330

Jurnal Saldo Awal

331

Jurnal Saldo Awal

332

Jurnal Saldo Awal

333

Jurnal Saldo Awal

334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353

01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07
01 Dec 07

V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000
V-12000

GENERAL JOURNAL

DESCRIPTION
11301 Merchandise Inventory
11401 VAT IN (Purchase Tax)
51202 Freight In
21101 Accounts Payable

Post
Ref.

Debit
(Dr.)

Credit
(Cr.)

13,230,000
1,323,000
70,000

1
2
3

14,623,000

4
5

11301 Merchandise Inventory


11401 VAT IN (Purchase Tax)
21101 Accounts Payable

13,000,000
1,300,000

6
7

14,300,000

8
9

11301 Merchandise Inventory


11401 VAT IN (Purchase Tax)
51202 Freight In
21101 Accounts Payable

9,310,000
931,000
59,000

11301 Merchandise Inventory


11401 VAT IN (Purchase Tax)
21101 Accounts Payable

4,590,000
459,000

10
11
12

10,300,000

13
14
15
16

5,049,000

17
18

11301 Merchandise Inventory


11401 VAT IN (Purchase Tax)
51202 Freight In
21101 Accounts Payable

8,312,500
831,250
61,250

19
20
21

9,205,000

22
23

21101 Accounts Payable


11401 VAT IN (Purchase Tax)
11301 Merchandise Inventory

731,500

24

66,500
665,000

25
26
27

11201 Accounts Receivable


44000 Freight Collected
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

9,500,000

28

133,500
851,500
8,515,000

29
30
31
32

51000 Cost of Sales Product


11301 Merchandise Inventory

6,550,000

33

6,550,000

34
35

11201 Accounts Receivable


44000 Freight Collected
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

13,500,000

36

135,000
1,215,000
12,150,000

37
38
39
40

51000 Cost of Sales Product

9,195,000

41

11301 Merchandise Inventory

9,195,000

42
43

11201 Accounts Receivable


21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

11,869,000

44

1,079,000
10,790,000

45
46
47

51000 Cost of Sales Product


11301 Merchandise Inventory

8,212,500

48

8,212,500

49
50

11201 Accounts Receivable


44000 Freight Collected
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

13,100,000

51

51,250
1,186,250
11,862,500

52
53
54
55

51000 Cost of Sales Product


11301 Merchandise Inventory

8,783,750

56

8,783,750

57
58

11201 Accounts Receivable


21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

11,011,000

59

1,001,000
10,010,000

60
61
62

51000 Cost of Sales Product


11301 Merchandise Inventory

7,017,500

63

7,017,500

64
65

11201 Accounts Receivable


21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

13,942,500

66

1,267,500
12,675,000

67
68
69

51000 Cost of Sales Product


11301 Merchandise Inventory

9,627,500

11201 Accounts Receivable


21201 VAT OUT (Sales Tax Payable)
42000 Service Fee

6,600,000

70

9,627,500

71
72
73

600,000
6,000,000

74
75
76

11201 Accounts Receivable


11405 Prepaid Tax Article 23
21201 VAT OUT (Sales Tax Payable)
42000 Service Fee

4,220,000
180,000

77
78

400,000
4,000,000

79
80
81

41000 Sales Product


21201 VAT OUT (Sales Tax Payable)
11201 Accounts Receivable

455,000
45,500

82
83

500,500

84
85

11301 Merchandise Inventory


51000 Cost of Sales Product

332,500

86

332,500

87
88

22100 Bank Intan Payable (15 years)


91000 Interest Expense
61800 Bank Administration Charges
11102 BCA

2,000,000
900,000
5,000

89
90
91

2,905,000

92
93

21101 Accounts Payable


51203 Purchase Discount
11102 BCA

4,400,000

94

80,000
4,320,000

95
96
97

21302 Salaries Payable


11102 BCA

4,525,000

98

4,525,000

99
100

21221 Tax Payable Article 21


11404 Prepaid Tax Article 25
11101 Cash

250,000
270,000

101
102

520,000

103
104

21101 Accounts Payable


51203 Purchase Discount
11102 BCA

11,000,000

105

200,000
10,800,000

106
107
108

62300 Freight Out


51202 Freight In
11302 Office Supplies
61900 Other General Administration Expense
11101 Cash

268,500
80,000
230,000
65,000

109
110
111
112

643,500

113
114

21201 VAT OUT (Sales Tax Payable)


11401 VAT IN (Purchase Tax)
11101 Cash

4,200,000

115

2,900,000
1,300,000

116
117
118

21101 Accounts Payable


11102 BCA

5,500,000

119

5,500,000

120
121

21101 Accounts Payable


51203 Purchase Discount
11102 BCA

5,500,000

122

100,000
5,400,000

123
124
125

21303 Electric and Water Payable


61900 Other General Administration Expense
11101 Cash

453,500
2,000

126
127

455,500

128
129

21304 Telephone Payable


61900 Other General Administration Expense
11101 Cash

622,800
2,000

130
131

624,800

132
133

21101 Accounts Payable


11102 BCA

14,553,000

134

14,553,000

135

136

21101 Accounts Payable


51203 Purchase Discount
11102 BCA

9,900,000

137

180,000
9,720,000

138
139
140

62100 Advertising Expense


61900 Other General Administration Expense
11102 BCA

1,000,000
750,000

141
142

1,750,000

143
144

62900 Other Marketing and Sales Expense


11101 Cash

750,000

145

750,000

146
147

11102 BCA
43000 Sales Discount
11201 Accounts Receivable

10,800,000
200,000

148
149

11,000,000

150
151

11101 Cash
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

228,800

51000 Cost of Sales Product


11301 Merchandise Inventory

160,000

152

20,800
208,000

153
154
155
156

160,000

157
158

11102 BCA
43000 Sales Discount
11201 Accounts Receivable

18,360,000
340,000

159
160

18,700,000

161
162

11102 BCA
11201 Accounts Receivable

6,600,000

163

6,600,000

164
165

11102 BCA
11201 Accounts Receivable

9,500,000

166

9,500,000

167
168

11101 Cash
11203 Employee Receivable

1,950,000

169

1,950,000

170
171

11102 BCA
82000 Gain on Sale of Investment
12100 Marketable Securities

7,500,000

172

1,500,000
6,000,000

173
174
175

11101 Cash
11201 Accounts Receivable

13,500,000

176

13,500,000

177
178

11102 BCA
43000 Sales Discount
11201 Accounts Receivable

11,161,800
206,700

179
180

11,368,500

181
182

11101 Cash
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

429,000

51000 Cost of Sales Product


11301 Merchandise Inventory

300,000

11101 Cash
21201 VAT OUT (Sales Tax Payable)
41000 Sales Product

507,650

183

39,000
390,000

184
185
186
187

300,000

188
189
190

46,150
461,500

191
192
193

51000 Cost of Sales Product


11301 Merchandise Inventory

346,250

194

346,250

195
196

11102 BCA
30100 Mr. Gumarang Capital

25,000,000

197

25,000,000

198
199

11102 BCA
43000 Sales Discount
11201 Accounts Receivable

4,140,000
80,000

200
201

4,220,000

202
203

11102 BCA
11101 Cash

2,500,000

204

2,500,000

205
206

11101 Cash
11102 BCA

1,500,000

207

1,500,000

208
209

51000 Cost of Sales Product


11301 Merchandise Inventory

21,667,500

210

21,667,500

211
212

11301 Merchandise Inventory


51000 Cost of Sales Product

21,667,500

213

21,667,500

214
215

61200 Depreciation Building Expense


61300 Depreciation Meuble and Equipment Expense
62200 Depreciation Vehicles Expense
13202 Accumulated Dep. Building
13302 Accumulated Dep. Meuble and Equipment
13402 Accumulated Dep. Vehicles

160,000
135,000
100,000

216
217
218

160,000
135,000
100,000

219
220
221
222

61900 Other General Administration Expense


61100 Insurance Expense
11402 Prepaid Rent
11403 Prepaid Insurance

150,000
125,000

61500 Electricity and Water Expense


61700 Telephone Expense

275,000
225,000

223
224

150,000
125,000

225
226
227
228
229

61400 Salary General and Administration Expense


21303 Electric and Water Payable
21304 Telephone Payable
21302 Salaries Payable

5,250,000

230

275,000
225,000
5,250,000

231
232
233
234

51000 Cost of Sales Product


11202 Allowance for Bad Debts

588,745

235

588,745

236
237

11102 BCA
61800 Bank Administration Charges
81000 Interest Income

212,745
32,000

238
239

244,745

240
241

30200 Mr. Gumarang Withdrawal


11101 Cash

1,500,000

242

1,500,000

243
244

62300 Freight Out


51202 Freight In
61900 Other General Administration Expense
62900 Other Marketing and Sales Expense
11103 Petty Cash

100,000
50,000
75,000
25,000

245
246
247
248

250,000

249
250

61600 Office Supplies Expense


11302 Office Supplies

710,000

251

710,000

252
253

99999 Income Tax


11404 Prepaid Tax Article 25
11405 Prepaid Tax Article 23
21221 Tax Payable Article 21

26,000,000

254

5,270,000
180,000
20,550,000

255
256
257
258

21201 VAT OUT (Sales Tax Payable)


11401 VAT IN (Purchase Tax)

4,777,750

259

4,777,750

260
261

274

11101 Cash
11102 BCA

8,370,000
10,000,000

275
276

11103 Petty Cash


11199 Undeposited Funds
11201 Accounts Receivable
11202 Allowance for Bad Debts
11203 Employee Receivable
11301 Merchandise Inventory
11302 Office Supplies
11401 VAT IN (Purchase Tax)
11402 Prepaid Rent
11403 Prepaid Insurance
11404 Prepaid Tax Article 25
11405 Prepaid Tax Article 23
12100 Marketable Securities
13100 Land
13201 Building
13202 Accumulated Dep. Building
13301 Meuble and Equipment
13302 Accumulated Dep. Meuble and Equipment
13401 Vehicles
13402 Accumulated Dep. Vehicles
21101 Accounts Payable
21201 VAT OUT (Sales Tax Payable)
21221 Tax Payable Article 21
21223 Tax Payable Article 23
21229 Tax Payable Article 29
21302 Salaries Payable
21303 Electric and Water Payable
21304 Telephone Payable
21399 Other Current Liability
22100 Bank Intan Payable (15 years)
30100 Mr. Gumarang Capital
30200 Mr. Gumarang Withdrawal
41000 Sales Product
42000 Service Fee
43000 Sales Discount
44000 Freight Collected
51000 Cost of Sales Product
51202 Freight In
51203 Purchase Discount
61100 Insurance Expense
61200 Depreciation Building Expense
61300 Depreciation Meuble and Equipment Expense
61400 Salary General and Administration Expense
61500 Electricity and Water Expense
61600 Office Supplies Expense
61700 Telephone Expense
61800 Bank Administration Charges

1,000,000
10,000,000
46,200,000

277
278
279

3,230,000
1,950,000
23,750,000
980,000
2,900,000
3,600,000
3,000,000
5,000,000
0
12,500,000
100,000,000
150,000,000

281
282
283
284
285
286
287
288
289
290
291

52,500,000
80,000,000

292
293

32,000,000
40,000,000

294
295

12,000,000
36,300,000
4,200,000
250,000
0
0
4,525,000
453,500
622,800
0
50,000,000
200,000,000
23,600,000

296
297
298
299
300
301
302
303
304
305
306
307
308

413,500,000
115,000,000
5,000,000

309
310
311

0
306,320,000
1,700,000

312
313
314

2,570,000
2,200,000
1,750,000
1,500,000
57,500,000
2,990,000
2,400,000
2,475,000
2,500,000

280

315
316
317
318
319
320
321
322
323

61900 Other General Administration Expense


62100 Advertising Expense
62200 Depreciation Vehicles Expense
62300 Freight Out
62900 Other Marketing and Sales Expense
81000 Interest Income
82000 Gain on Sale of Investment
89000 Other Miscellaneous Income
91000 Interest Expense
99000 Other Miscellaneous Expense
99999 Income Tax

500,000
3,000,000
1,000,000
0
400,000

324
325
326
327
328

550,000
0
133,700
13,750,000
0
0

329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353

Вам также может понравиться