PT. ZALIA - Aulia Rahmiyatul Azma
PT. ZALIA - Aulia Rahmiyatul Azma
PT. ZALIA - Aulia Rahmiyatul Azma
OPENING BALANCE
DEBIT
DATE DOC NO CUSTOMER'S ACCOUNT RECEIVABLE COST OF MERCHANDISE SOLD
11300 51100
2 F-GS-02/12 CV RAINBOW Rp 57,266,000 Rp 41,648,000
12 F-GS-12/12 CV MADAN Rp 63,694,400 Rp 44,556,800
21 F-GS-21/12 PT CITRA AMELIND Rp 57,511,300 Rp 41,826,400
28 F-GS-28/12 CV RAINBOW Rp 61,303,000 Rp 49,042,400
Rp 239,774,700 Rp 177,073,600
TOTAL Rp 416,848,300
LIA
URNAL
R 2016
CREDIT
SALES VAT OUT MERCHANDISE INVENTORY
41100 21300 11500
Rp 52,060,000 Rp 5,206,000 Rp 41,648,000
Rp 57,904,000 Rp 5,790,400 Rp 44,556,800
Rp 52,283,000 Rp 5,228,300 Rp 41,826,400
Rp 55,730,000 Rp 5,573,000 Rp 49,042,400
Rp 217,977,000 Rp 21,797,700 Rp 177,073,600
Rp 416,848,300
PT ZALIA
CASH RECEIPT JOURNA
DECEMBER 2016
DEBIT
Rp 1,043,460 Rp 138,775,540 -
TOTAL
PT ZALIA
CASH RECEIPT JOURNAL
DECEMBER 2016
DEBIT CREDIT
OTHER
ACCOUNT RECEIVABLE
ACCOUNT DEBITED AMOUNT
11300
- - Rp 28,952,000
- - Rp 34,782,000
- - -
- - Rp 36,377,000
- - -
ACC DEPT VEHICLES Rp 10,462,500 -
GAIN (LOSS) ON SALES OF FIXED ASSETS Rp 2,437,500 -
- - -
- - -
Rp 20,000,000
Rp 12,900,000 Rp 120,111,000
Rp 152,719,000 Rp 152,719,000
CREDIT
OTHER
- -
- -
81600 Rp 4,078,000
- -
81600 Rp 630,000
13300 Rp 27,900,000
- -
- -
- -
- -
Rp 32,608,000
PT ZALIA
PURCHASE JOURNAL
DECEMBER 2016
DEBIT
DATE DOC NO VENDOR'S
MERCHANIDSE INVENTORY
4 F-RU-02/12 PT SEDAR Rp 44,035,200
16 F-PS-16/12 PT GINANJAR Rp 47,678,400
22 F-AR-22/12 PT WARKOM MUSTIKA Rp 43,357,600
30 F-MA-30/12 PT SEDAR Rp 56,249,600
Rp 191,320,800
TOTAL
11500
NAL
6
DEBIT CREDIT
VAT IN ACCOUNT PAYABLE
Rp 4,403,520 Rp 48,438,720
Rp 4,767,840 Rp 52,446,240
Rp 4,335,760 Rp 47,693,360
Rp 5,624,960 Rp 61,874,560
Rp 19,132,080 Rp 210,452,880
Rp 210,452,880 Rp 210,452,880
11900 21100
PT ZALIA
CASH PAYMENT JOURNAL
DECEMBER 2016
DEBIT
DATE ACCOUNT DEBITED DOCUMENT OTHER
NUMBER ACCOUNT PAYABLE
ACC NO AMOUNT
1 BAGIAN PENGGAJIAN BKK 12-01 - 21200 Rp 3,698,000
3 CV. TEKNIKA KARYA BKK 12-02 - 11800 Rp 16,800,000
7 PT WARKOM MUSTIKA BKK 12-03 Rp 27,236,000 - -
9 BANK PERSEPSI BKK 12-04 - 21300 Rp 10,311,600
- - - - 21302 Rp 184,900
- - - - 21304 Rp 987,560
11 PT GINANJAR BKK 12-05 Rp 27,403,200 - -
15 PT SOLO MOTOR BKK 12-06 - 13300 Rp 1,825,000
18 PT SEDAR BKK 12-07 Rp 32,155,200 - -
21 BANK JATENG BKK 12-08 - 22100 Rp 1,187,540
- - - - 82100 Rp 197,980
23 KASIR KAS KECIL BKK 12-09 - 62000 Rp 295,680
- - - - 61900 Rp 75,000
- - - - 21200 Rp 322,000
- - - - 11600 Rp 50,000
TOTAL Rp 86,794,400 - Rp 35,935,260
Rp 122,729,660
21100
A
JOURNAL
2016
CREDIT
OTHER
CASH IN BANK BNI
ACC NO ACCT NAME AMOUNT
Rp 3,698,000 - - -
Rp 16,800,000 - - -
Rp 26,691,280 51200 PUCHASE DISCOUNT Rp 544,720
Rp 3,593,660 11900 VAT IN Rp 7,890,400
- - - -
- - - -
Rp 27,403,200 - - -
Rp 1,825,000 - - -
Rp 32,155,200 - - -
Rp 1,385,520 - - -
- - - -
Rp 742,680 - - -
- - - -
- - - -
- - - -
Rp 114,294,540 - - Rp 8,435,120
Rp 122,729,660
11100
PT ZALIA
MEMORIAL JOURNAL
DECEMBER 2016
-
-
Rp 4,136,000
-
Rp 3,008,000
Rp 26,312,000
-Rp 23,417,680
-
Rp 30,500,000
Rp 40,538,320
PT. ZALIA
RECAPITULATION JOURNAL
Des
Des
Des
Des
Des
Des
Des
Des
ACCOUNT: Gain (Loss) on Sales of Fixed Assets GENERAL LEDGER
Des
Des
Account Number:
GENERAL LEDGER
11100
BALANCE
DEBIT CREDIT
Rp 61,626,661
Account Number:
GENERAL LEDGER
11200
BALANCE
DEBIT CREDIT
Rp 1,000,000
Account Number:
GENERAL LEDGER
11300
BALANCE
DEBIT CREDIT
Rp 100,111,000
Account Number:
GENERAL LEDGER
11400
BALANCE
DEBIT CREDIT
Rp 9,624,040
Account Number:
GENERAL LEDGER
11500
BALANCE
DEBIT CREDIT
Rp 56,304,000
Account Number:
GENERAL LEDGER
11600
BALANCE
DEBIT CREDIT
Rp 964,250
Account Number:
GENERAL LEDGER
11700
BALANCE
DEBIT CREDIT
Rp 312,000
Account Number:
GENERAL LEDGER
11800
BALANCE
DEBIT CREDIT
Rp 650,000
Account Number:
GENERAL LEDGER
11900
BALANCE
DEBIT CREDIT
Rp 7,890,400
Account Number:
GENERAL LEDGER
11902
BALANCE
DEBIT CREDIT
Rp 10,863,160
Account Number:
GENERAL LEDGER
GENERAL LEDGER
12100
BALANCE
DEBIT CREDIT
Rp 98,642,500
Account Number:
GENERAL LEDGER
13100
BALANCE
DEBIT CREDIT
Rp 150,000,000
Account Number:
GENERAL LEDGER
13200
BALANCE
DEBIT CREDIT
Rp 75,000,000
Account Number:
GENERAL LEDGER
13201
BALANCE
DEBIT CREDIT
Rp 15,000,000
Account Number:
GENERAL LEDGER
13300
BALANCE
DEBIT CREDIT
Rp 27,900,000
Account Number:
GENERAL LEDGER
13301
BALANCE
DEBIT CREDIT
Rp 10,462,500
Account Number:
GENERAL LEDGER
13400
BALANCE
DEBIT CREDIT
Rp 15,420,000
Account Number:
GENERAL LEDGER
13401
BALANCE
DEBIT CREDIT
Rp 3,084,000
Account Number:
GENERAL LEDGER
21100
BALANCE
DEBIT CREDIT
Rp 86,794,400
Account Number:
GENERAL LEDGER
21200
BALANCE
DEBIT CREDIT
Rp 4,020,000
Account Number:
GENERAL LEDGER
21300
BALANCE
DEBIT CREDIT
Rp 10,311,600
Account Number:
GENERAL LEDGER
21302
BALANCE
DEBIT CREDIT
Rp 184,900
Account Number:
GENERAL LEDGER
21303
BALANCE
DEBIT CREDIT
Account Number:
GENERAL LEDGER
21304
BALANCE
DEBIT CREDIT
Rp 987,560
Account Number:
GENERAL LEDGER
21305
BALANCE
DEBIT CREDIT
Account Number:
GENERAL LEDGER
22100
BALANCE
DEBIT CREDIT
Rp 25,684,000
Account Number:
GENERAL LEDGER
31100
BALANCE
DEBIT CREDIT
Rp 152,500,000
Account Number:
GENERAL LEDGER
31200
BALANCE
DEBIT CREDIT
Account Number:
GENERAL LEDGER
31300
BALANCE
DEBIT CREDIT
Rp 30,500,000
Account Number:
GENERAL LEDGER
31400
BALANCE
DEBIT CREDIT
Rp 141,770,064
Account Number:
GENERAL LEDGER
31500
BALANCE
DEBIT CREDIT
Account Number:
GENERAL LEDGER
41100
BALANCE
DEBIT CREDIT
Rp 1,124,566,000
Account Number:
GENERAL LEDGER
41200
BALANCE
DEBIT CREDIT
Rp 17,993,376
Account Number:
GENERAL LEDGER
41300
BALANCE
DEBIT CREDIT
Rp 26,320,000
Account Number:
GENERAL LEDGER
51100
BALANCE
DEBIT CREDIT
Rp 877,724,000
Account Number:
GENERAL LEDGER
51200
BALANCE
DEBIT CREDIT
Rp 9,800,000
Account Number:
GENERAL LEDGER
61100
BALANCE
DEBIT CREDIT
Rp 3,542,000
Account Number:
GENERAL LEDGER
61200
BALANCE
DEBIT CREDIT
Rp 24,987,400
Account Number:
GENERAL LEDGER
61300
BALANCE
DEBIT CREDIT
Account Number:
GENERAL LEDGER
61400
BALANCE
DEBIT CREDIT
Rp 2,392,000
Account Number:
GENERAL LEDGER
61500
BALANCE
DEBIT CREDIT
Rp 8,047,875
Account Number:
GENERAL LEDGER
61600
BALANCE
DEBIT CREDIT
Rp 3,432,000
Account Number:
GENERAL LEDGER
61700
BALANCE
DEBIT CREDIT
Rp 7,150,000
Account Number:
GENERAL LEDGER
61800
BALANCE
DEBIT CREDIT
Rp 40,678,000
Account Number:
GENERAL LEDGER
61900
BALANCE
DEBIT CREDIT
Rp 1,572,000
Account Number:
GENERAL LEDGER
62000
BALANCE
DEBIT CREDIT
Rp 2,654,075
Account Number:
GENERAL LEDGER
81100
BALANCE
DEBIT CREDIT
Rp 1,137,526
Account Number:
GENERAL LEDGER
81400
BALANCE
DEBIT CREDIT
Account Number:
GENERAL LEDGER
81500
BALANCE
DEBIT CREDIT
Account Number:
GENERAL LEDGER
81600
BALANCE
DEBIT CREDIT
Account Number:
GENERAL LEDGER
81700
BALANCE
DEBIT CREDIT
Account Number:
GENERAL LEDGER
82100
BALANCE
DEBIT CREDIT
Rp 2,177,789
Account Number:
GENERAL LEDGER
82200
BALANCE
DEBIT CREDIT
Rp 216,480
Account Number:
GENERAL LEDGER
GENERAL LEDGER
91400
BALANCE
DEBIT CREDIT
Rp 875,624
Account Number:
GENERAL LEDGER
91450
BALANCE
DEBIT CREDIT