6021-P3-LEMBAR KERJA PT.JAYATAMA

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 51

PT JAYATAMA

TRIAL BALANCE, PER 30 NOPEMBER 2021

NO ACCOUNT DEBIT CREDIT


11101 Cash in Bank Rp 875,721,100
11102 Petty Cash Rp 10,000,000
11201 Accounts Receivable Rp 696,850,000
11202 Allowance for Doubtful Debt Rp 6,968,500
11203 Other Receivable Rp 1,875,000
11301 Merchandise Inventory Rp 432,187,500
11302 Office Supplies Rp 1,525,000
11401 Value Added Tax - In (VAT In)
11402 Prepaid VAT Rp 740,906,250
12101 Land Rp 500,000,000
12201 Building at Cost Rp 1,250,000,000
12202 Accum. Dep. - Building Rp 166,000,000
12301 Office Equipment at Cost Rp 150,000,000
12302 Accum. Dep. - Office Equipment Rp 29,050,000
12401 Vehicle at Cost Rp 271,000,000
12402 Accum. Dep. - Vehicle Rp 112,387,500
21201 Accounts Payable Rp 623,218,750
21202 Accrued Expense Rp 31,250,000
21203 Dividend Payable
21204 Value Added Tax - (VAT Out)
21205 Income Tax Payable
22101 Bank Loans Rp 369,000,000
31101 Common Stock Rp 300,000,000
32101 Retained Earnings Rp 1,915,771,370
32102 Dividend
38001 Income Summary
39999 Historical Balancing
41101 Sales of Merchandise Rp 7,409,062,500
41102 Sales Discount Rp 45,800,000
41103 Sales Return Rp 24,062,500
42101 Service Income Rp 12,456,000
51101 Cost of Goods Sold Rp 5,512,187,500
51102 Purchase Discount Rp 25,112,300
61101 Wages & Salaries Expense Rp 343,750,000
61102 Uncollectible Accounts Rp 6,000,000
61103 Advertising Expense Rp 6,875,000
61104 Depreciation Expense - Vehicles Rp 17,737,500
61105 Maintenance Expense Rp 7,150,000
61106 Newspaper & Tabloid Expense Rp 5,500,000
61107 Supplies Expense Rp 13,365,000
61108 Income Tax Expemse
61109 Depreciation Exp - Building Rp 22,000,000
61110 Depreciation Exp Equipmet Rp 3,850,000
61111 Electricity, Telp, & Water Expense Rp 21,569,070
81101 Interest Revenue Rp 13,365,000
81999 Other Revenue Rp 1,327,000
91001 Bank Charge Rp 607,500
91101 Interest Expense Rp 54,450,000
91999 Other Expense
TOTAL Rp 11,014,968,920 Rp 11,014,968,920
PT JAYATAMA
PURCHASE JOURNAL
DESEMBER, 2021
( In Rupiah ) Page 01
DEBIT CREDIT
INVOICE
DATE DESCRIPTION REF MERCHANDISE ACCOUNT
NO VAT-IN FREIGHT IN
INVENTORY PAYABLE

2021
Des

TOTAL…………….
ACCOUNT NUMBER ……………

RECAPITULATION
DEBIT CREDIT
ACC. NO TOTAL ACC. NO TOTAL

TOTAL TOTAL
PT JAYATAMA
SALES JOURNAL
DESEMBER, 2021
( In Rupiah ) Page 01
DEBIT CREDIT
DATE INVOICE NO DESCRIPTION REF ACCOUNT SALES OF
VAT-OUT FREIGHT OUT
RECEIVABLE MERCHANDISE

2021
Des

TOTAL ……………
ACCOUNT NUMBER…………….

RECAPITULATION
DEBIT CREDIT
ACC. NO TOTAL ACC. NO TOTAL

TOTAL TOTAL
PT JAYATAMA
GENERAL JOURNAL
DESEMBER, 2021
( In Rupiah ) Page 01
Date Invoice Description Ref Debit Credit
2021
Des

TOTAL …………………….

RECAPITULATION
DEBIT CREDIT
ACC. NO TOTAL ACC. NO TOTAL
TOTAL TOTAL
PT JAYATAMA
CASH RECEIPT JOURNAL
DESEMBER, 2021
( In Rupiah ) Page 01
DEBIT CREDIT

EVIDENCE RE OTHERS OTHERS


DATE DESCRIPTION ACCOUNT
NO. F CASH IN BANK
ACCOUNT ACC. NO TOTAL RECEIVABLE ACCOUNT ACC. NO TOTAL

2021
Des

TOTAL …………………
ACCOUNT NUMBER………………….

RECAPITULATION
DEBIT CREDIT
ACC. NO TOTAL ACC. NO TOTAL
TOTAL TOTAL
PT JAYATAMA
CASH PAYMENT JOURNAL
DESEMBER, 2021
( In Rupiah ) Page 01
DEBIT CREDIT
EVIDENCE OTHERS OTHERS
DATE DESCRIPTION REF ACCOUNT
NO. ACC CASH IN BANK ACC
PAYABLE ACCOUNT TOTAL ACCOUNT TOTAL
NO. NO.
2021
Des

TOTAL …………………

ACCOUNT NUMBER………………….

RECAPITULATION
DEBIT CREDIT
ACC. NO TOTAL ACC. NO TOTAL
TOTAL TOTAL
PT JAYATAMA
PETTY CASH
DESEMBER, 2021
( In Rupiah )
EVIDENCE DEBIT CREDIT
DATE DESCRIPTION
NO ACCOUNT ACC NO. TOTAL PETTY CASH
2021
Des

TOTAL …………………………….
ACCOUNT NUMBER

RECAPITULATION
DEBIT CREDIT
ACC. NO TOTAL ACC. NO TOTAL
TOTAL TOTAL
PT JAYATAMA
INVENTORY CARD
DESEMBER , 2021
NAME : Lemari Pajang Tipe 1
KODE : LJ-1P
( In Rupiah ) METODE :

EVIDENCE IN OUT BALANCE


DATE DESCRIPTION
NO. UNIT PRICE TOTAL UNIT PRICE TOTAL UNIT PRICE TOTAL

2021
Des
PT JAYATAMA
INVENTORY CARD
NOPEMBER, 2021
NAME : Lemari Pajang Tipe 2
KODE : LJ-2P
( In Rupiah ) METODE :

EVIDENCE IN OUT BALANCE


DATE DESCRIPTION
NO. UNIT PRICE TOTAL UNIT PRICE TOTAL UNIT PRICE TOTAL

2021

Nop
PT JAYATAMA
SUBSIDIARY LEDGER-ACCOUNT RECEIVABLE
DESEMBER, 2021
(In Rupiah)

Nama : Toko ARMIDA Kode : C 001

Balance
Date Description Ref Debit Credit
Debit Credit

2021

Des

Nama : Toko LAVENDER Kode : C 002

Balance
Date Description Ref Debit Credit
Debit Credit

2021

Nop

Nama : Toko MARVELLO Kode : C 003

Balance
Date Description Ref Debit Credit
Debit Credit

2021

Nop
PT JAYATAMA
SUBSIDIARY LEDGER-ACCOUNT PAYABLE
DESEMBER, 2021
(In Rupiah)

Nama : PT DHIRAMA Kode : S 001

Balance
Date Description Ref Debit Credit
Debit Credit
2021

Des

Nama : PT ANDARA Kode : S 002

Balance
Date Description Ref Debit Credit
Debit Credit
2021

Nop
PT JAYATAMA
LIST OF ACCOUNT RECEIVABLE BALANCE
DESEMBER 31, 2021
(In rupiah)

NO CUSTOMER BALANCE

1
2
3
4
Total ………………

PT JAYATAMA
LIST OF ACCOUNT PAYABLE BALANCE
DESEMBER 31, 2021
(In rupiah)

NO SUPPLIER BALANCE

1
2
Total ………………

PT JAYATAMA
LIST OF INVENTORY BALANCE
DESEMBER 31, 2021
(In rupiah)

KODE PRODUCT BALANCE

1
2
Total ………………
PT JAYATAMA
GENERAL LEDGER
DESEMBER , 2021

NAMA : Cash in Bank No.: 11101


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Petty Cash No.: 11102


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Acccounts Receivable No.: 11201


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Allowance for Doubtful Debt No.: 11202


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des
PT JAYATAMA
GENERAL LEDGER
NOPEMBER 30, 2021
NAMA : Other Receivable No.: 11203
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Merchandise Inventory No.: 11301


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Office Supplies No.: 11302


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Value Added Tax - In (VAT In) No.: 11401


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des
PT JAYATAMA
GENERAL LEDGER
DESEMBER , 2021
NAMA : Prepaid VAT No.: 11402
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Land No.: 12101


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Building at Cost No.: 12201


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Accum. Dep. - Building No.: 12202


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

PT JAYATAMA
GENERAL LEDGER
DESEMBER , 2021
NAMA : Office Equipment at Cost No.: 12301
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Accum. Dep. - Office Equipment No.: 12302


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Vehicle at Cost No.: 12401


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Accum. Dep. - Vehicle No.: 12402


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

PT JAYATAMA
GENERAL LEDGER
DESEMBER , 2021
NAMA : Accounts Payable No.: 21201
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des
NAMA : Accrued Expense No.: 21202
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Dividend Payable No.: 21203


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Value Added Tax - VAT Out No.: 21204


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

PT JAYATAMA
GENERAL LEDGER
DESEMBER , 2021

NAMA : Income Tax Payable No.: 21205


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des
NAMA : Bank Loans No.: 22101
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Common Stock No.: 31101


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Retained Earnings No.: 32101


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

PT JAYATAMA
GENERAL LEDGER
DESEMBER , 2021
NAMA : Dividend No.: 32102
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Income Summary No.: 38001


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des
NAMA : Historical Balancing No.: 39999
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Sales of Merchandise No.: 41101


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

PT JAYATAMA
GENERAL LEDGER
DESEMBER , 2021
NAMA : Sales Discounts No.: 41102
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Sales Returns No.: 41103


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Service Income No.: 42101


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Cost of Goods Sold No.: 51101


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

PT JAYATAMA
GENERAL LEDGER
DESEMBER , 2021
NAMA : Purchase Discount No.: 51102
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Wages & Salaries Expense No.: 61101


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Uncollectible Accounts No.: 61102


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des
NAMA : Advertising Expense No.: 61103
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

PT JAYATAMA
GENERAL LEDGER
DESEMBER , 2021
NAMA : Depreciation Expense - Vehicle No.: 61104
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Maintenance Expense No.: 61105


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Newspaper & Tabloid Expense No.: 61106


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Supplies Expense No.: 61107


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des
PT JAYATAMA
GENERAL LEDGER
DESEMBER , 2021
NAMA : Income Tax Expense No.: 61108
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Depreciation Exp - Building No.: 61109


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Depreciation Exp - Equipment No.: 61110


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Electricity, Telp. & Water Expense No.: 61111


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des
PT JAYATAMA
GENERAL LEDGER
DESEMBER , 2021
NAMA : Interest Revenue No.: 81101
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Other Revenue No.: 81999


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Bank Charge No.: 91001


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

NAMA : Interest Expense No.: 91101


SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des

PT JAYATAMA
GENERAL LEDGER
DESEMBER , 2021
NAMA : Other Expense No.: 91999
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT KREDIT
Des
PT JAYATAMA
TRIAL BALANCE, PER 31 DESEMBER 2021

NO. ACCOUNT DEBIT CREDIT


11101 Cash in Bank
11102 Petty Cash
11201 Accounts Receivable
11202 Allowance for Doubtful Debt
11203 Other Receivable
11301 Merchandise Inventory
11302 Office Supplies
11401 Value Added Tax - In (VAT In)
11402 Prepaid VAT
12101 Land
12201 Building at Cost
12202 Accum. Dep. - Building
12301 Office Equipment at Cost
12302 Accum. Dep. - Office Equipment
12401 Vehicle at Cost
12402 Accum. Dep. - Vehicle
21201 Accounts Payable
21202 Accrued Expense
21203 Dividend Payable
21204 Value Added Tax - (VAT Out)
21205 Income Tax Payable
22101 Bank Loans
31101 Common Stock
32101 Retained Earnings
32102 Dividend
38001 Income Summary
39999 Historical Balancing
41101 Sales of Merchandise
41102 Sales Discount
41103 Sales Return
42101 Service Income
51101 Cost of Goods Sold
51102 Purchase Discount
61101 Wages & Salaries Expense
61102 Uncollectible Accounts
61103 Advertising Expense
61104 Depreciation Expense - Vehicles
61105 Maintenance Expense
61106 Newspaper & Tabloid Expense
61107 Supplies Expense
61108 Income Tax Expemse
61109 Depreciation Exp - Building
61110 Depreciation Exp Equipmet
61111 Electricity, Telp, & Water Expense
81101 Interest Revenue
81999 Other Revenue
91001 Bank Charge
91101 Interest Expense
91999 Other Expense

TOTAL
PT JAYATAMA
ADJUSTMENT
DESEMBER 31, 2021

DATE ACCOUNT REF


2021
Nop
TOTAL
DEBIT CREDIT
PT JAYATAM
WORKSHEE
DESEMBER 31

NERACA SALDO AJP


KODE NAMA AKUN
DEBIT KREDIT DEBIT
11101 Cash in Bank
11102 Petty Cash
11201 Accounts Receivable
11202 Allowance for Doubtful Debt
11203 Other Receivable
11301 Merchandise Inventory
11302 Office Supplies
11401 Value Added Tax - In (VAT In)
11402 Prepaid VAT
12101 Land
12201 Building at Cost
12202 Accum. Dep. - Building
12301 Office Equipment at Cost
12302 Accum. Dep. - Office Equipment
12401 Vehicle at Cost
12402 Accum. Dep. - Vehicle
21201 Accounts Payable
21202 Accrued Expense
21203 Dividend Payable
21204 Value Added Tax - (VAT Out)
21205 Income Tax Payable
22101 Bank Loans
31101 Common Stock
32101 Retained Earnings
32102 Dividend
38001 Income Summary
39999 Historical Balancing
41101 Sales of Merchandise
41102 Sales Discount
41103 Sales Return
42101 Service Income
51101 Cost of Goods Sold
51102 Purchase Discount
61101 Wages & Salaries Expense
61102 Uncollectible Accounts
61103 Advertising Expense
61104 Depreciation Expense - Vehicles
61105 Maintenance Expense
61106 Newspaper & Tabloid Expense
61107 Supplies Expense
61108 Income Tax Expemse
61109 Depreciation Exp - Building
61110 Depreciation Exp Equipmet
61111 Electricity, Telp, & Water Expense
81101 Interest Revenue
81999 Other Revenue
91001 Bank Charge
91101 Interest Expense
91999 Other Expense
PT JAYATAMA
WORKSHEET
DESEMBER 31, 2021

AJP NSD RUGI LABA NERACA


KREDIT DEBIT KREDIT DEBIT KREDIT DEBIT
-
NERACA
KREDIT
- -
-
PT JAYATAMA
LAPORAN LABA RUGI
DESEMBER 31, 2021
PT JAYATAMA
LAPORAN PERUBAHAN POSISI KEUANGAN
DESEMBER 31 , 2021
PT JAYATAMA
LAPORAN PERUBAHAN EKUITAS
DESEMBER 31, 2021
PT JAYATAMA
CASH FLOW REPORT
DESEMBER 31, 2021
(In Rupiah)

SALDO
KETERANGAN Rp
(Rp)
PT JAYATAMA
CLOSING JOURNAL
DESEMBER 31, 2021

DATE DESCRIPTION REF DEBIT CREDIT


2021
Nop
PT JAYATAMA
POST CLOSING TRIAL BALANCE
DESEMBER 31, 2021

NO ACCOUNT DEBIT CREDIT

TOTAL

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy