SlideShare a Scribd company logo
SALON KECANTIKAN             PUTRIAYU                               Monday, october 15.2012 05:05   PM Page 1
                                    POSTING REPORT For February, 2012

Account                                             Description                         Debit               Credit


Vbuchen:43 Date:01-Feb-12                 Fsiie:
2O2O       HUTANG GAJI                                                          1,200,994.00
IOOO       KAS                                                                                       1,200,994.00

Voucher:44           Date:   01-Feb-12    Folio:
1000 KAS                                                                        5,000,994.00
4OOO       PENDAPATAN JASA     SALON                                                                 5,OOO,994.OO

Voucher:45           Date:   01-Feb-12    Folio:
5000 BTAYA GAJ|                                                                 2,000,994.00
5040 B|AYA KONSUMST                                                               200,000.00
5060 BIAYA LISTRIK,AIR & TELPON                                                   225,OOO.OO
1000 KAS                                                                                             2,425,994.00

Voucher:47 Date:02-Feb-12                 Folis:
1000 KAS                                                                        2,000,994.00
1O2O         DAGANG
           PIUTANG                                                                                   2,OOO,994.OO

Voucher:48 Date. 02-Feb-12                Folio:
1O2O PIUTANG DAGANG                                                             3,OOO,994.OO
4OOO PENDAPATAN JASASALON                                                                            3,OOO,994.OO

Voucher:49 Date: 02-Feb-12                Folio:
1000 KAS                                                                        7,000,994.00
4OOO PENDAPATAN JASA SALON                                                                           7,OOO,994.OO

Voucher:   50        Date:02-Feb-12       Folio:
5000 B|AYA GAJ|                                                                2,800,994.00
5040 BrAYA KONSUMST                                                              250,000.00
5060 BIAYA LISTRIK,AIR & TELPON                                                   3OO,OOO.OO
1000 KAs                                                                                             3,350,994.00

Voucher:Sl Date:02-Feb-12                 Folir::
1O1O       BANK                                                               15,000,994,00
1OOO       KAS                                                                                      15,000,994.00

Voucher:   52        Date:   04-Feb-12    Folio:
2500 KREDTT INVESTASI                                                         10,000,994.00
1010 BANK                                                                                           10,000,994"00

Voucher: 53  Date:05-Feb-12               Folio:
2OOO HUTANG DAGANG                                                              1,500,994.00
1010 BANK                                                                                            1,500,994.00

Voucher: 54  Date: 06-Feb-12              Folio:
1O3O       PERLENGKAPAN SALON                                                  4,400,994.00
2OOO       HUTANG DAGANG                                                                             4,400,994.00

Voucher:   55        Date:   06-Feb-12    Folio:
1O2O PIUTANG DAGANG                                                            3,500,994.00
4OOO PENDAPATANJASASALON                                                                             3,500,994.00
SALON KECANTIKAN              PUTRIAYU                               Monday, october 1s.2012 05:05   PM Page 2
                                     POSTING REPORT For February, 2012

Account                                             Description                          Debit              Credlt

Voucher: 56           Date:   06-Feb-12    Folio:
1000 KAS                                                                       12,000,994.00
4OOO           JASASALON
           PENDAPATAN                                                                                12,000,994.00

Vsueher:57 Date: O6-FeFf2                  Folis:
5000 BIAYA GAJI                                                                 4,800,994.00
5040 B|AYA KONSUMST                                                               750,000.00
5060 BIAYA LISTRIK,AIR & TELPON                                                   5OO,OOO.OO
1000 KAS                                                                                             6,050,994.00

Voucher: 58    Date: 06-Feb-12             Folio:
1O1O       BANK                                                                r4,000,994.00
IOOO       KAS                                                                                   14,000,994.00

Voucher:   59         Date:   07-Feb-12    Folio:
1000 KAS                                                                        3,000,994.00
1O2O       DAGANG
           PIUTANG                                                                                    3,OOO,994.OO

Voucher:60 Date: 14-Feb-12                 Folio:
51OO       BIAYA PEMELIHARAAN     GEDUNG                                         1,OOO,994.OO
1000 KAS                                                                                              1,000,994.00

Voucher:   61      15-Feb-12
                     Date:                 Folio:
5O5O BIAYAALATTULIS KANTOR                                                        300,994.00
1000 KAS                                                                                               300,994.00

Voucher:62 , Date: 16-Feb-'12              Folio:
2A1O       HUTANG BUKAN       DAGANG                                            1,OOO,994.OO
1010 BANK                                                                                            1,000,994.00

Voucher:63       16-Feb-12
                     Date:                 Folio:
1O2A PIUTANG DAGANG                                                             4,OOO,994.OO
4000 PENDAPATAN JASASALON                                                                            4,000,994.00

Voucher:64 Date: 16-Feb-12                 Folio:
1000 KAS                                                                       15,000,994.00
4000 PENDAPATAN JASASALON                                                                        15,000,994.00

Voucher:65 Date: 16-Feb-12                 Folio:
5000 BIAYA GAJ|                                                                 6,000,994.00
5040 B|AYA KONSUMST                                                             1,000,000.00
5060 BIAYA LISTRIK,AIR & TELPON                                                   650,000.00
1000 KAS                                                                                             7,650,994.00

Voucher:66 Date:20-Feb-12                  Folis:
59OO       BIAYA SERBA- SERBI                                                       15,994.00
1OOO       KAS                                                                                          15,994.00

Voucher:   67        Date:20-Feb-12        Folio:
5110       BIAYAPEMELIHARAAN KENDARAAN                                             55,994.00
IOOO       KAS                                                                                          55,994.00

Voucher:   68        Dale:21-Feb-12        Folio:
2OOO HUTANG          DAGANG                                                     4,400,994.00
1O1O BANK                                                                                            4,400,994.00
SALON KECANTTKAN            PUTRIAYU                                Monday, october 15,2012 05:05   PM Page     3
                                    POSTING REPORT For February, 2012

Account                                             Descrlption                         Debit              Credit

Voucher: 69         Dale:22-Feb-12        Folio:
1O3O PERLENGKAPANSALON                                                          5,000,994.00
2OOO HUTANG DAGANG                                                                                   5,000,994.00

Voucher:   70       Date:24-FeF12         Folio:
1O2A       PIUTANG DAGANG                                                       5,000,994.00
4OOO PENDAPATANJASASALON                                                                             5,000,994.00

Voucher:   71       Date:24-Feb-12        Folio:
IOOO       KAS                                                                 17,000,994.00
4OOO PENDAPATANJASASALON                                                                            17,000,994.00

Voucher:   72       Date:24-Feb-12        Folio:
5OOO       BIAYAGAJI                                                            6,800,994.00
5O4O       BIAYA KONSUMSI                                                       1,200,000.00
5060       BIAYA LISTRIKAIR & TELPON                                              750,000.00
1OOO       KAS                                                                                       8,750,994.00

Voucher:   73       Date:25-FeU12         Folio:
IOOO       KAS                                                                  7,500,994.00
1O2A       PIUTANG DAGANG                                                                            7,500,994.00

Voucher:   74       Date:26-Feb-12        Folio:

101O       BANK                                                               23,000,994.00
1OOO       KAS                                                                                      23,000,994.00

Voucher:   75 '     Date:   27-Feb-12     Folio:
5120 BIAYA PEMELIHARAAN PERALATAN SALON                                           450,994.00
1000 KAS                                                                                              450,994.00

Voucher:   76Date:28-Feb-12               Folio:
59OO BIAYASERBA- SERBI                                                          1,OOO,994.OO
1000 KAS                                                                                             1,000,994.00

Voucher:77 Date:28-Feb-12                 Folio:
3010 PRTVE JAMTLAH                                                              2,000,994.00
1000 KAS                                                                                             2,000,994.00

Voucher: 78  Date:28-Feb-12               Folio:
1O2O       PIUTANG DAGANG                                                       4,OOO,994.OO
4OOO       PENDAPATAN JASA SALON                                                                     4,OOO,994.OO

Voucher:   79       Date:28-Feb-12        Folio:
1000 KAS                                                                       18,000,994.00
4OOO       PENDAPATAN JASASALON                                                                     18,000,994.00

Voucher:   B0       Date:28-Feb-12         Folio:

5OOO       BIAYAGAJI                                                            7,200,994.00
5O4O       BIAYA KONSUMSI                                                       1,500,000.00
5060       BIAYA LISTRIK,AIR & TELPON                                             950,000.00
1OOO       KAS                                                                                       9,650,994.00

Voucher:   81       Date:28-FeF12         Fslio:
 lOOO      KAS                                                                  5,000,994.00
 1O2O      PIUTANG DAGANG                                                                            5,000,994.00
SI,LON KECANTIKAN            PUTRIAYU                              Monday, october 15,2012 05:05   PM Page 4
                                    POSTING REPORT For February 2012

Account                                            Description                         Debit              Credit

Voucher: 82          Date:   28-Feb-12    Folio:
101O         BANK                                                            10,000,994.00
lOOO         KAS                                                                                   10,000,994.00

Vorrclrer:   83    28-FeF12
                     Date:                Fslio: ADJ
5O1O BIAYAADMINISTRASI BANK                                                      250,994.00
1010 BANK                                                                                            250,994.00

Voucher: 84  Date: 28-Feb-12              Folio:ADJ
1010 BANK                                                                        500,994.00
4O1O             JASAGIRO
             PENDAPATAN                                                                              500,994.00

Voucher: 85  Date: 28-Feb-12              Folio:ADJ
5130 B|AYA BUNGA                                                                 900,994.00
1010 BANK                                                                                            900,994.00

Voucher: 86  Date:28-Feb-12               Folio:ADJ
5O2O BIAYAASURANSI                                                               100,994.00
1O4O ASURANSI BAYAR DIMUKA                                                                            100,994.00

Voucher:     87   28-Feb-12
                     Date:                Folio:ADJ
5O3O BIAYA PERLENGKAPAN SALON                                                  8,OOO,994.OO
1O3O PERLENGKAPAN SALON                                                                            8,OOO,994.OO

Voucher: 88   Date:28-Feb-12              Folio: ADJ
5O7O                   GEDUNG
             BIAYA PENYUSUTAN                                                    145,833.00
1520            GEDUNG
             AKUM PENY                                                                               145,833.00

Voucher: 89   Date: 28-Feb-12 Folio:ADJ
5O8O BIAYA PENYUSUTAN KENDARAAN                                                  200,994.00
1540 AKUM PENY KENDARAAN                                                                             200,994.00

Voucher: 90   Date: 28-Feb-12 Folio:ADJ
5O9O         BIAYA PENYUSUTAN PERALATAN SALON                                    116,994.00
1560         AKUM PENYPERALATAN SALON                                                                 116,994.00

Voucher:     91      Dale:28-Feb-12       Folio: ADJ
59OO         BIAYASERBA- SERBI                                                    10,994.00
IOOO         KAS                                                                                       10,994.00
SALON KECANTIKAN          PUTRIAYU                                   Mondav, october 15,2012 05:06      PM Page 1
                                  TRANSACTION REPORT For Febru ary, 2012

Voucher Date              Folio                Description                                      Debit          Credit




     43 01-Feb-12                                                                                        1,200,994.00
     44 01-Feb-12                                                                5,000,994.00
     45 01-Feb-12                                                                                       2,425,994.44
     47 O2-Feb-12                                                                2,000,994.00
     49 02-Feb-12                                                                7,000,994.00
     50 O2-Feb-12                                                                                        3,350,994.00
     51 O2-Feb-12                                                                                       15,000,994.00
     56 06-Feb-12                                                               12,000,994.00
     57 06-Feb-12                                                                                        6,050,994.00
     58 06-Feb-12                                                                                       14,000,994,00
     59 O7-Feb-12                                                                3,000,994.00
     60 14-Feb-12                                                                                        1,000,994.00
     61 15-Feb-12                                                                                         300,994.00
     64 16-Feb-12                                                               15,000,994.00
     65 16-Feb-12                                                                                        7,650,994.00
     66 20-Feb-12                                                                                           15,994.00
     67 2O-Feb-12                                                                                           55,994.00
     71 24-Feb-12                                                               17,000,994.00
     72 24-Feb-12                                                                                        8,750,994.00
     73 25-Feb-12                                                                    7,500,994.00
     74 26-Feb-12                                                                                       23,000,994.00
     75 27-Feb-12                                                                                          450,994.00
     76 28-Feb-1?                                                                                        1,000,994.00
     77 2B-Feb-12                                                                                        2,000,994.00
     79 2B-Feb-12                                                               18,000,994.00
     B0 28-Feb-12                                                                                        9,650,994.00
     81 28-Feb-12                                                                    5,000,994.00
     82 28-Feb-12                                                                                       10,000,994.00
     91 28-Feb-12         ADJ                                                                               10,994.00
Net Ghange: 14,413,946,00                      eurrentBalanee                        6,549,096.00

1010 : BANK
                                                                                I 6 nnn ooz nn
     51 A2-Feb-12
     52 A4-Feb-12                                                                                       10,000,994.00
     53 05-Feb-12                                                                                        1,500,994.00
     58 06-Feb-12                                                               14,000,994.00
     62 16-Feb-12                                                                                        1,000,994.00
     68 21-Feb-12                                                                                        4,400,994.00
     74 26-Feb-12
     66   66   r^L   44
                                                                                23,000,994.00
                                                                                rn    Ann   A    , nn
     oz zo-l-cu-tz                                                               I   UtUUU,VV'+.UU
     83 28-Feb-12         ADJ                                                                              250,994.00
     84 28-Feb-12         ADJ                                                          500,994.00
     85 28-Feb-12         ADJ                                                                              900,994.00
Net Ghange: (44,449,006.00)                    CurrentBalance                   57,046,024.00

1O2Ol. PIUTANG DAGANG                          Prior Balance:                                     .00

     47 O2-Feb-12                                                                                        2,000,994.00
     48 02-Feb-12                                                                    3,000,994.00
     55 06-Feb-12                                                                    3,500,994.00
     59 }7-Feb-i2                                                                                        J,UUU,VVT+.UU
     63 16-Feb-12                                                                    4,000,994.00
     70 24-Feb-12                                                                    5,000,994.00
     73 25-Feb-12                                                                                        7,500,994.00
     78 28-Feb-12                                                                    4,000,994.00
     81 28-Feb-12                                                                                        5,000,994.00
Net Ghange: (2,000,994.00)                     CurrentBalance                        4,002,982.00
SALON KECANTIKAN                PUTRIAYU                                 Monday, october 15,2012 05:06   PM Page 2
                                      TRANSACTION REPORT For Febru ary, 2012

Voucher Date                                       Description                                                  Credit



         54 06-Feb-12                                                                4,400,994.00
         69 22-Feb-12                                                                5,000,994.00
         87 28-Feb-12           ADJ                                                                      8,000,994.00
Net Ghange: {f ,4O0,994.0O)                        GurrentBaiance                    2,00f ,988.00

1O4O :   ASURANSI BAYAR DIMUKA
         86 28-Feb-12           ADJ                                                                        100,994.00
Net Ghange: 100,994.00                             CurrentBalance                      999,006.00

452A:AKUIU PENYGEDUNG
         88 28-Feb-12           ADJ                                                                        145,833.00
Net Change: 145,833.00                             CurrentBalance                                          291,666.00

1540 : AKUM PENY KENDARAAN
         89 28-Feb-12           ADJ                                                                        200,994.00
Net Change: 200,994.00                             GurrentBalance                                          401,988.00

{560 : AKUM PENY PERALATAN SALON                   Prior Balance:
         90
         2B-Feb-12              ADJ                                                                        116,994.00
Net Change: 116,994.00                             CurrentBalance                                          275,343.00

2000: HUTANG DAGANG
         53 05-Feb-12                                                                1,500,994.00
                                                                                                         4,400,994.00
         54 06-Feb-12
         68 21-Feb-12                                                                4,400,994.00
                                                                                                         5,000,994.00
         69 22-Fe6-12
Net Change: 3,500,000.00                           GurrentBalance                                        5,000,994.00

2O10 z HUTANG BUKAN DAGANG
         62
         16-Feb-12                                                                   1,000,994.00
Net Change: {1,000,994.00)                         CurrentBalance                                        11,999,006.00



                                                                                     1,200,994.00
Net Ghange: (1,200,994.00)                         CurrentBalance

25OO : KREDIT INVESTASI                            Prior Balance:
         52   04-Feb-12                                                             10,000,994.00
Net Ghange:     (.l   0,000,994.00)                GurrentBalance                                        90,000,000.00

3010 : PRIVE JAMILAH                               Prior Balance:
         77
         2B-Feb-12                                                                   2,000,994.00
Net Change: (2,000,994.00)                         GurrentBalance                    3,001,988.00

4000 : PENDAPATAN JASA SALON
         44 01-Feb-12                                                                                     5,000,994.00
         48 A2-Feb-12                                                                                     3,000,994.00
         49 O2-Feb-12                                                                                     7,000,994.00
         55 06-Feb-12                                                                                     3,500,994.00
         56 06-Feb-12                                                                                    12,000,994.00
         63 16-Feb-12                                                                                     4,000,994.00
         64 16-Feb-12                                                                                    15,000,994.00
         7A 24-Feb-12                                                                                     5,000,994.00
         71 24-Feb-12                                                                                    17,000,994.00
SALON KECANTIKAN PUTRI AYU                                Monday,   October 15,2012 05:06   PM Page   3
                       TRANSACTION REPORT For Febru ary, 2012

Voucher    Date                 Folio     Description                           Debit            Credit

      78 28-Feb-12                                                                         4,000,994.00
      79 2E-Feb-12                                                                        18,000,994.00
Net Change: 93,510,934.00                 CurrentBalance                                't58,018,886.00

4010 : PENDAPATAN JASA GIR-O              Prior Balance:                                     150,994.00
      84 28-Feb-12              ADJ                                                          500,994.00.
Net Change: 500,994.00                    GurrentBalance                                     651,988.00

5000 : BIAYA GAJI                         Prior Balance:              21,2O4,97O.O0
      45 01-Feb-12                                                     2,000,994.00
      50 02-Feb-12                                                     2,800,994.00
      57 06-Feb-12                                                     4,800,994.00
      65 16-Feb-12                                                     6,000,994.00
      72 24-Feb-12                                                     6,800,994.00
      6U   '26-YgO-1'Z                                                 7,200,994.00
Net Change: (29,605,964.00)               CurrentBalance              50,810,934.00

501 0 : BlAlr-A ADMINISTRASI       BANK   Prior Balance:                   50 9q4 00
      83 28-Feb-12              ADJ                                       250,994.00
Net Change: {250,994.00)                  CurrentBalance                  301,988.00

5020: BIAYAASURANSI                       Prior Balance:                  100,994.00
      86 28-Feb-12              ADJ                                       100,994.00
Net Ghange:   (1   00,994.00)             CurrentBalance                  201,988.00

5030 : BIAYA PERLENGKAPAN SALON           Prior Balance:                         0.00
     87 28-Feb-12 ADJ                                                   8,000,994.00
Net Change: (8,000,994.00)                CurrentBalance                8,000,994.00

5040 : BIAYA KONSUMSI                     Prior Balance:                4.950.000.00
      45 O1-Feb-12                                                         200,000.00
      50 02-Feb-12                                                         250,000.00
      57 06-Feb-12                                                         750,000"00
      65 16-Feb-12                                                      1,000,000.00
      72 24-Feb-12                                                      1,200,000.00
      80 28-Feb-12                                                      'i,500,000.00
Net Change: (4,900,000.00)                CurrentBalance                9,850,000.00

5050 : B!AY--AA-LAT TULIS KANTOR          Prior Balanee:                  3nn qq4 no
     61 15-Feb-12                                                         300,994.00
Net Change: (300,994.00)                  CurrentBalance                  601,988.00

5060 : BIAYA LISTRIK.AIR & TELPON         Prior Balance:                4.700.000.00
      45 01-Feb-12                                                        225,000.00
      50 02-Feb-12                                                        300,000.00
      57 06-Feb-12                                                        500,000.00
      65 16-Feb-12                                                        650,000.00
      72 24-Feb-12                                                        750,000.00
      80 28-Feb-12                                                        950,000.00
Net Change: (3,375,000.00)                CurrentBalance                8,075,000.00

5070 : BIAYA PENYUSUTAN GEDUNG            Prior Balance:                  145,833.00
      BB 28-Feb-12              ADJ                                       145,833.00
Net Change: ({ 45,833.00)                 CurrentBalance                  291,666.00
SALON KECANTIKAN PUTRI AYU                                Monday, October   15,2012 05:06 PM   Page 4
                       TRANSACTION REPORT For Febru arv, 2412

Voucher Date               Folio           Description                          Debit

5080 : BIAYA PENYUSUTAN KENDARAAN          Prior Balance:               200,994.00
     89 2B-Feb-12          ADJ                                          200,994.00
Net Change: (200,994.00)                   CurrentBalance               40{,988.00

5090 : BiAYe PENYUSIiTAN PERALATAN SALON   Prior Balance:              tt,u5v,J4J,uu
     90 28-Feb-12          ADJ                                           116,994.00
Net Change: (116,994.00)                   CurrentBalance              6,176,337.00

5100 : BIAYA PEMELIHARAAN GEDUNG           Prior Balance:              2,500,994.00
     60 14-Feb-12                                                      1,000,994.00
Net Ghange: (1,000,994.00)                 CurrentBalance              3,501,988.00

5110 : BIAYA PEMELIHARIAN KENDARAAN       Prior Balance:               60f .988.00
     67 2O-Feb-12                                                        55,994.00
Net Change: (55,994.00)                    CurrentBalance               657,982.00

512O: BIAYA PEMELIHAFAAN PERALATAN SALON Prior Balance:                  250,994.00
      75 27-Feb-12                                                       450,994.00
Net Change: (450,994.00)                   CurrentBalance                701,988.00

5130 : BIAYA BUNGA                         Prior Balance:              1,000,994.00
      85 28-Feb-12         ADJ                                           900,994.00
Net Change: (900,994.00)                   CurrentBalance              1,901,988.00

59OO : BIAYA   SERBA'SERBI                 Prior Balance:                531,988.00
      66 20-F*-12                                                         15,994.00
      76 28-Feb-12                                                     1,000,994.00
      91 28-Feb-12       ADJ                                              10,994.00
Net Change: (1,027,982.00)                 CurrentBalance              1,559,970.00
SALON KEEANTIKAN PUTRI AYU                               Monday, October 15.2012                              05:15 PM     Page    1

                         INCOME STATEMENT For FebruaN.2012

        Account                                             End Of Last Period           This   Period         Year To Date



                                               PENDAPATAN

                                                               eA uv t rlEa rln
                                                               u+r E^-? ,oua.v.,
                                                                                    6D E'l/' dO, n^ 4I EO 4.10 004 na-t
                  PENDAPATAN JASASALON                                              i'griJ I J,i77+,JL, Ut,rJ t 9,99L,,tJr.,


        4010      PENDAPATAN JASAGIRO                              150,994.00           500,994.00              6s1,988.00

                  TOTAL PENDAPATAN                             64,658,946.00        94,011,928.00 158,670,874.00




        5000      BIAYAGAJI                                    (21,204,970.04) (29,60s,s64.00) (50,81              0,   934.00)

        501 0     BIAYAADMINISTRASI BANK                           (50,994.00)         (250,ee4.00)             (301,e88,00)

        5020      BIAYAASURANSI                                   (100,994 00)         (100,994.00)             (201,988.00)

        5030      BIAYA PERLENGKAPAN SALON                                     0    (8,000,994.00) (8,000,994.00)

        5040      BIAYA KONSUMSI                                (4,e50,000.00)      (4,900,000.00) (9,850,000.00)

        5050      BIAYAALAT TULIS KANTOR                          (300,9e4.00)         (300,99400)              (601,988.00)

        5060      BIAYA LISTRIK,AIR & TELPON                    (4,700,000.00)      (3,375,000.00) (8,075,000.00)

        5070      BIAYA PENYUSUTAN GEDU NG                        (145,833.00)         (145,833.00)             (291,666.00)

        5080      BIAYA PENYUSUTAN KENDARAAN                      (200,994.00)         (200,994.00)             (401,988.00)

        5090      BIAYA PENYUSUTAN PERALATAN SALON              (6,059,343.00)         (116,994.00) (6,176,337 00)

        51 00     BIAYA PEMELIHARAAN GEDUNG                     (2,500,994.00)       (1,000,994.00) (3,501,988.00)

        5110      BIAYA PEMELIHARAAN KENDARAAN                    (601,988.00)           (55,994"00)            (657,982.00)

        5120      BIAYA PEMELIHARAAN PERALATAN SALON              (250,994.00)         (450,99400)              (701,988.00)

        51   30   BIAYABUNGA                                    (1,000,994.00)         (900,994.00) (1,901,988.00)

        5900      BIAYA SERBA   _   SERBI                         (53f ,988.00)      (1,027,982.0q (1,559,970.00)

                  TOTAL BIAYA                                  (42,601,080.00) (50,435,71 9.00) (93,036,799.00)



                  Total Revenue                                64,658,946.00        94,O11,928.00         1   58,670,874.00

                  Total Expenses                               (42,601,080.00) (50,435,7 1 9.00) (93, 036, 799. 00)

                   Net Profit                                   22,057,866.00       43,576,209.00 65,634,075.00
SALON KECANTIKAN PUTRI AYU                                                        Monday, October 15,2012 05:17   PM Page 1
                                    BALANCE SHEET For Febru           2012

                                                                                             Credit


                                                HARTA

           a   nnn    VAO                                  a Era nna nn
                                                           (J,U-ii7,Ui7(J.t',rJ
           I tJJtJ   r/1)

           1010       BANK                                57,046,024.00

           1020       PIUTANG DAGANG                      4,002,982.00

           1   030    PERLENGKAPAN SALON                   2,001,988.00

           1040       ASURANSI BAYAR DIMUKA                   999,006.00

           1   500    TANAH                               50,000,994.00

           1510       GEDUNG                              75,000,000.00

           1520       AKUM PENY GEDUNG                                                 291,666.00

           1   530    KENDARAAN                           15,000,994.00

           1540       AKUM PENY KENDARAAN                                              401,988.00

           1   550    PERALATAN SALON                     10,000,994.00

           1   560    AKUM PENY PERALATAN SALON                                        275,343.00

     TOTAL HARTA                                                                                      219,633,081 .00

                                                FIUTANG


           2000       HUTANG DAGANG                                                  5,000,994.00

           2010       HUTANG BUKAN DAGANG                                           11,999,006.00

           2020       HUTANG GAJI                                                              0,00

           2s00       KREDIT INVESTASI                                              90,000,000.00

     TOTAL HUTANG                                                                                     107,000,000.00

                                                  MODAL


           3000       MODAL JAMILAH                                                 50,000,994.00

           301 0      PRIVE JAMILAH                        3,001,988.00

           3A20       LABATAHUN BERJALAN                                            65,634,075.00

     TOTAL MODAL                                                                                      112,633,081 .00

     TOTAL LIABILITIES AND CAPITAL                                                                    219,633,081.00
SALON KECANTIKAN PUTRI AYU                                                   Monday, October 15,2012 05:18   PM Page 1
                                          TRIAL BALANCE For February,2012

                                                                          Debit           Credit


                                                        HARTA


            I   UtJtJ
                        LlAo
                        rug
                                                                  a E/n  nda nn
                                                                  u,u.rv,vvu.vv

            1010        BANK                                     57,046,024.00

            1020        PIUTANG DAGANG                            4,002,982.00

            1030        PERLENGKAPAN SALON                        2,001,988.00

            1040        ASURANSI BAYAR DIMUKA                       999,006.00

            1   500     TANAH                                    50,000,994.00

            1510        GEDUNG                                   75,000,000.00

            1524        AKUM PENY GEDUNG                                             291,666.00

            1   530     KENDARAAN                                15,000,994.00

            1540        AKUM PENY KENDARAAN                                          401,988.00

            1   550     PERALATAN SALON                          10,000,994.00

            1   560     AKUM PENY PERALATAN SALON                                    275,343"00


                                                        HUTANG

                        ltt
            2000        fltJ tTAtln
                               tntr   nAnAf,l^
                                        L.rA)f1tr{Lf                              5,000,994.00

            2010        HUTANG BUKAN DAGANG                                       11,999,006.00

            2A2A        HUTANG GAJI                                        0.00

            2030        KREDIT MODAL KERJA                                 0.00

            2500        KREDIT INVESTASI                                          90,000,000.00


                                                        MODAL


            3000        MODAL JAMILAH                                             50,000,994.00

            301 0       PRIVE JAMILAH                             3,001,988.00

            3020        LABATAHUN BERJALAN                                        65,634,075.00

            3030        LABA DITAHAN                                       0.00

            3040        REKENING PENYEIMBANG                               0.00
SALON KECANTIKAN PUTRI AYU                                                                      Monday, October 15.2012 05:18   PM Page   2
                                       TRIAL BALANCE For February,2012

                                                                                             Debit              Credit


                                                              PENDAPATAN

                      DTIIN      NATAf,I      IAOA OAI                                               4EO d4 (),o(J9.JJ
                                                                                                               0 004 nt1
                      -E iYu',r^   I llI   Jn)A )flL-/l
                                                           'II                                     r J()!u l



            4010      PENDAPATAN JASAGIRO                                                                651,988.00


                                                                   BIAYA

                                                                               tn 04n no, nn
            s000      B|AYAGAJ|                                                uv,o ru,vJ+.uv

            501 0     BIAYAADMIN ISTRASI BANK                                        301,988.00

            5020      BIAYAASURANSI                                                  201,988.00

            5030      BIAYA PERLENGKAPAN SALON                                  8,000,994.00

            5040      BIAYA KONSUMSI                                            9,850,000.00

            5050      BIAYAALATTULIS KANTOR                                          601,988.00

            5060      BIAYA LISTRIK,AIR & TELPON                                8,075,000.00

            5070      BIAYA PENYUSUTAN GEDUNG                                        291,666.00

            5080      BIAYA PENYUSUTAN KENDARAAN                                     401,988.00

            5090      BIAYA PENYUSUTAN PERALATAN                       SALON    6,   1   76,337.00

            51   00   BIAYA PEMELIHARAAN GEDUNG   3,501,988.00

            5110      BIAYA PEMELIHARAAN KENDARAAN 657,982.00

            5120      BIAYA PEMELIHARAAN PERALATAN                         SALON 701,988.00

            51   30   BIAYA BUNGA                                               1,901,988.00

            5900      BIAYA SERBA - SERBI                                       1,559,970.00

More Related Content

Viewers also liked

Cloudcamps - ein kompaktes Barcamp Format
Cloudcamps - ein kompaktes Barcamp FormatCloudcamps - ein kompaktes Barcamp Format
Cloudcamps - ein kompaktes Barcamp Format
Roland Judas
 
Avispador Whitepaper: Surface Hub - the New Kid on the Block
Avispador  Whitepaper: Surface Hub - the New Kid on the BlockAvispador  Whitepaper: Surface Hub - the New Kid on the Block
Avispador Whitepaper: Surface Hub - the New Kid on the Block
Axel Oppermann
 
Desafios del siglo xxi
Desafios del siglo xxiDesafios del siglo xxi
Desafios del siglo xxi
Gerencia Creativa
 
Bit sosem 2016-wieners-sitzung-00_themenueberblick
Bit sosem 2016-wieners-sitzung-00_themenueberblickBit sosem 2016-wieners-sitzung-00_themenueberblick
Bit sosem 2016-wieners-sitzung-00_themenueberblick
Institute for Digital Humanities, University of Cologne
 
Mitwirken bei WordPress
Mitwirken bei WordPressMitwirken bei WordPress
Mitwirken bei WordPress
Birgit Olzem
 
futuretemp® PERSONALBERATUNG
futuretemp® PERSONALBERATUNGfuturetemp® PERSONALBERATUNG
futuretemp® PERSONALBERATUNG
futureformat® Group
 
Kurznewsletter - neues Modul, neue Auszeichnungen, neues Format
Kurznewsletter - neues Modul, neue Auszeichnungen, neues FormatKurznewsletter - neues Modul, neue Auszeichnungen, neues Format
Kurznewsletter - neues Modul, neue Auszeichnungen, neues Formatemotion banking
 
Netzneutralität – Endspurt in Europa
Netzneutralität – Endspurt in EuropaNetzneutralität – Endspurt in Europa
Netzneutralität – Endspurt in Europa
Thomas Lohninger
 
Vision 2053 - Projektbeschreibung
Vision 2053 - ProjektbeschreibungVision 2053 - Projektbeschreibung
Vision 2053 - Projektbeschreibung
Maier Torsten
 
德國聖誕節傳統與民俗 Weihnachten in Deutschland
德國聖誕節傳統與民俗 Weihnachten in Deutschland德國聖誕節傳統與民俗 Weihnachten in Deutschland
德國聖誕節傳統與民俗 Weihnachten in Deutschland
Klaus Bardenhagen
 
Taiwan Aktuell #563, 15.02.2013
Taiwan Aktuell #563, 15.02.2013Taiwan Aktuell #563, 15.02.2013
Taiwan Aktuell #563, 15.02.2013
Klaus Bardenhagen
 
sistema digestivo
sistema digestivosistema digestivo
sistema digestivo
Jose Manue Gomez
 

Viewers also liked (15)

Cloudcamps - ein kompaktes Barcamp Format
Cloudcamps - ein kompaktes Barcamp FormatCloudcamps - ein kompaktes Barcamp Format
Cloudcamps - ein kompaktes Barcamp Format
 
Avispador Whitepaper: Surface Hub - the New Kid on the Block
Avispador  Whitepaper: Surface Hub - the New Kid on the BlockAvispador  Whitepaper: Surface Hub - the New Kid on the Block
Avispador Whitepaper: Surface Hub - the New Kid on the Block
 
Desafios del siglo xxi
Desafios del siglo xxiDesafios del siglo xxi
Desafios del siglo xxi
 
Bit sosem 2016-wieners-sitzung-00_themenueberblick
Bit sosem 2016-wieners-sitzung-00_themenueberblickBit sosem 2016-wieners-sitzung-00_themenueberblick
Bit sosem 2016-wieners-sitzung-00_themenueberblick
 
Mitwirken bei WordPress
Mitwirken bei WordPressMitwirken bei WordPress
Mitwirken bei WordPress
 
futuretemp® PERSONALBERATUNG
futuretemp® PERSONALBERATUNGfuturetemp® PERSONALBERATUNG
futuretemp® PERSONALBERATUNG
 
Anexo iv
Anexo ivAnexo iv
Anexo iv
 
Kurznewsletter - neues Modul, neue Auszeichnungen, neues Format
Kurznewsletter - neues Modul, neue Auszeichnungen, neues FormatKurznewsletter - neues Modul, neue Auszeichnungen, neues Format
Kurznewsletter - neues Modul, neue Auszeichnungen, neues Format
 
Netzneutralität – Endspurt in Europa
Netzneutralität – Endspurt in EuropaNetzneutralität – Endspurt in Europa
Netzneutralität – Endspurt in Europa
 
Vision 2053 - Projektbeschreibung
Vision 2053 - ProjektbeschreibungVision 2053 - Projektbeschreibung
Vision 2053 - Projektbeschreibung
 
德國聖誕節傳統與民俗 Weihnachten in Deutschland
德國聖誕節傳統與民俗 Weihnachten in Deutschland德國聖誕節傳統與民俗 Weihnachten in Deutschland
德國聖誕節傳統與民俗 Weihnachten in Deutschland
 
HELLESYLT-GEIRANGER
HELLESYLT-GEIRANGERHELLESYLT-GEIRANGER
HELLESYLT-GEIRANGER
 
Bit SoSem 2014 | Basisinformationstechnologie II - 09: Video - Kompression
Bit SoSem 2014 | Basisinformationstechnologie II - 09: Video - KompressionBit SoSem 2014 | Basisinformationstechnologie II - 09: Video - Kompression
Bit SoSem 2014 | Basisinformationstechnologie II - 09: Video - Kompression
 
Taiwan Aktuell #563, 15.02.2013
Taiwan Aktuell #563, 15.02.2013Taiwan Aktuell #563, 15.02.2013
Taiwan Aktuell #563, 15.02.2013
 
sistema digestivo
sistema digestivosistema digestivo
sistema digestivo
 

Recently uploaded

The Accursed House by Émile Gaboriau.pptx
The Accursed House by Émile Gaboriau.pptxThe Accursed House by Émile Gaboriau.pptx
The Accursed House by Émile Gaboriau.pptx
DhatriParmar
 
Lapbook sobre os Regimes Totalitários.pdf
Lapbook sobre os Regimes Totalitários.pdfLapbook sobre os Regimes Totalitários.pdf
Lapbook sobre os Regimes Totalitários.pdf
Jean Carlos Nunes Paixão
 
Thesis Statement for students diagnonsed withADHD.ppt
Thesis Statement for students diagnonsed withADHD.pptThesis Statement for students diagnonsed withADHD.ppt
Thesis Statement for students diagnonsed withADHD.ppt
EverAndrsGuerraGuerr
 
Synthetic Fiber Construction in lab .pptx
Synthetic Fiber Construction in lab .pptxSynthetic Fiber Construction in lab .pptx
Synthetic Fiber Construction in lab .pptx
Pavel ( NSTU)
 
special B.ed 2nd year old paper_20240531.pdf
special B.ed 2nd year old paper_20240531.pdfspecial B.ed 2nd year old paper_20240531.pdf
special B.ed 2nd year old paper_20240531.pdf
Special education needs
 
Digital Tools and AI for Teaching Learning and Research
Digital Tools and AI for Teaching Learning and ResearchDigital Tools and AI for Teaching Learning and Research
Digital Tools and AI for Teaching Learning and Research
Vikramjit Singh
 
Guidance_and_Counselling.pdf B.Ed. 4th Semester
Guidance_and_Counselling.pdf B.Ed. 4th SemesterGuidance_and_Counselling.pdf B.Ed. 4th Semester
Guidance_and_Counselling.pdf B.Ed. 4th Semester
Atul Kumar Singh
 
Group Presentation 2 Economics.Ariana Buscigliopptx
Group Presentation 2 Economics.Ariana BuscigliopptxGroup Presentation 2 Economics.Ariana Buscigliopptx
Group Presentation 2 Economics.Ariana Buscigliopptx
ArianaBusciglio
 
Overview on Edible Vaccine: Pros & Cons with Mechanism
Overview on Edible Vaccine: Pros & Cons with MechanismOverview on Edible Vaccine: Pros & Cons with Mechanism
Overview on Edible Vaccine: Pros & Cons with Mechanism
DeeptiGupta154
 
STRAND 3 HYGIENIC PRACTICES.pptx GRADE 7 CBC
STRAND 3 HYGIENIC PRACTICES.pptx GRADE 7 CBCSTRAND 3 HYGIENIC PRACTICES.pptx GRADE 7 CBC
STRAND 3 HYGIENIC PRACTICES.pptx GRADE 7 CBC
kimdan468
 
2024.06.01 Introducing a competency framework for languag learning materials ...
2024.06.01 Introducing a competency framework for languag learning materials ...2024.06.01 Introducing a competency framework for languag learning materials ...
2024.06.01 Introducing a competency framework for languag learning materials ...
Sandy Millin
 
Chapter 3 - Islamic Banking Products and Services.pptx
Chapter 3 - Islamic Banking Products and Services.pptxChapter 3 - Islamic Banking Products and Services.pptx
Chapter 3 - Islamic Banking Products and Services.pptx
Mohd Adib Abd Muin, Senior Lecturer at Universiti Utara Malaysia
 
Welcome to TechSoup New Member Orientation and Q&A (May 2024).pdf
Welcome to TechSoup   New Member Orientation and Q&A (May 2024).pdfWelcome to TechSoup   New Member Orientation and Q&A (May 2024).pdf
Welcome to TechSoup New Member Orientation and Q&A (May 2024).pdf
TechSoup
 
Chapter -12, Antibiotics (One Page Notes).pdf
Chapter -12, Antibiotics (One Page Notes).pdfChapter -12, Antibiotics (One Page Notes).pdf
Chapter -12, Antibiotics (One Page Notes).pdf
Kartik Tiwari
 
Azure Interview Questions and Answers PDF By ScholarHat
Azure Interview Questions and Answers PDF By ScholarHatAzure Interview Questions and Answers PDF By ScholarHat
Azure Interview Questions and Answers PDF By ScholarHat
Scholarhat
 
The approach at University of Liverpool.pptx
The approach at University of Liverpool.pptxThe approach at University of Liverpool.pptx
The approach at University of Liverpool.pptx
Jisc
 
Introduction to AI for Nonprofits with Tapp Network
Introduction to AI for Nonprofits with Tapp NetworkIntroduction to AI for Nonprofits with Tapp Network
Introduction to AI for Nonprofits with Tapp Network
TechSoup
 
Unit 2- Research Aptitude (UGC NET Paper I).pdf
Unit 2- Research Aptitude (UGC NET Paper I).pdfUnit 2- Research Aptitude (UGC NET Paper I).pdf
Unit 2- Research Aptitude (UGC NET Paper I).pdf
Thiyagu K
 
Marketing internship report file for MBA
Marketing internship report file for MBAMarketing internship report file for MBA
Marketing internship report file for MBA
gb193092
 
Language Across the Curriculm LAC B.Ed.
Language Across the  Curriculm LAC B.Ed.Language Across the  Curriculm LAC B.Ed.
Language Across the Curriculm LAC B.Ed.
Atul Kumar Singh
 

Recently uploaded (20)

The Accursed House by Émile Gaboriau.pptx
The Accursed House by Émile Gaboriau.pptxThe Accursed House by Émile Gaboriau.pptx
The Accursed House by Émile Gaboriau.pptx
 
Lapbook sobre os Regimes Totalitários.pdf
Lapbook sobre os Regimes Totalitários.pdfLapbook sobre os Regimes Totalitários.pdf
Lapbook sobre os Regimes Totalitários.pdf
 
Thesis Statement for students diagnonsed withADHD.ppt
Thesis Statement for students diagnonsed withADHD.pptThesis Statement for students diagnonsed withADHD.ppt
Thesis Statement for students diagnonsed withADHD.ppt
 
Synthetic Fiber Construction in lab .pptx
Synthetic Fiber Construction in lab .pptxSynthetic Fiber Construction in lab .pptx
Synthetic Fiber Construction in lab .pptx
 
special B.ed 2nd year old paper_20240531.pdf
special B.ed 2nd year old paper_20240531.pdfspecial B.ed 2nd year old paper_20240531.pdf
special B.ed 2nd year old paper_20240531.pdf
 
Digital Tools and AI for Teaching Learning and Research
Digital Tools and AI for Teaching Learning and ResearchDigital Tools and AI for Teaching Learning and Research
Digital Tools and AI for Teaching Learning and Research
 
Guidance_and_Counselling.pdf B.Ed. 4th Semester
Guidance_and_Counselling.pdf B.Ed. 4th SemesterGuidance_and_Counselling.pdf B.Ed. 4th Semester
Guidance_and_Counselling.pdf B.Ed. 4th Semester
 
Group Presentation 2 Economics.Ariana Buscigliopptx
Group Presentation 2 Economics.Ariana BuscigliopptxGroup Presentation 2 Economics.Ariana Buscigliopptx
Group Presentation 2 Economics.Ariana Buscigliopptx
 
Overview on Edible Vaccine: Pros & Cons with Mechanism
Overview on Edible Vaccine: Pros & Cons with MechanismOverview on Edible Vaccine: Pros & Cons with Mechanism
Overview on Edible Vaccine: Pros & Cons with Mechanism
 
STRAND 3 HYGIENIC PRACTICES.pptx GRADE 7 CBC
STRAND 3 HYGIENIC PRACTICES.pptx GRADE 7 CBCSTRAND 3 HYGIENIC PRACTICES.pptx GRADE 7 CBC
STRAND 3 HYGIENIC PRACTICES.pptx GRADE 7 CBC
 
2024.06.01 Introducing a competency framework for languag learning materials ...
2024.06.01 Introducing a competency framework for languag learning materials ...2024.06.01 Introducing a competency framework for languag learning materials ...
2024.06.01 Introducing a competency framework for languag learning materials ...
 
Chapter 3 - Islamic Banking Products and Services.pptx
Chapter 3 - Islamic Banking Products and Services.pptxChapter 3 - Islamic Banking Products and Services.pptx
Chapter 3 - Islamic Banking Products and Services.pptx
 
Welcome to TechSoup New Member Orientation and Q&A (May 2024).pdf
Welcome to TechSoup   New Member Orientation and Q&A (May 2024).pdfWelcome to TechSoup   New Member Orientation and Q&A (May 2024).pdf
Welcome to TechSoup New Member Orientation and Q&A (May 2024).pdf
 
Chapter -12, Antibiotics (One Page Notes).pdf
Chapter -12, Antibiotics (One Page Notes).pdfChapter -12, Antibiotics (One Page Notes).pdf
Chapter -12, Antibiotics (One Page Notes).pdf
 
Azure Interview Questions and Answers PDF By ScholarHat
Azure Interview Questions and Answers PDF By ScholarHatAzure Interview Questions and Answers PDF By ScholarHat
Azure Interview Questions and Answers PDF By ScholarHat
 
The approach at University of Liverpool.pptx
The approach at University of Liverpool.pptxThe approach at University of Liverpool.pptx
The approach at University of Liverpool.pptx
 
Introduction to AI for Nonprofits with Tapp Network
Introduction to AI for Nonprofits with Tapp NetworkIntroduction to AI for Nonprofits with Tapp Network
Introduction to AI for Nonprofits with Tapp Network
 
Unit 2- Research Aptitude (UGC NET Paper I).pdf
Unit 2- Research Aptitude (UGC NET Paper I).pdfUnit 2- Research Aptitude (UGC NET Paper I).pdf
Unit 2- Research Aptitude (UGC NET Paper I).pdf
 
Marketing internship report file for MBA
Marketing internship report file for MBAMarketing internship report file for MBA
Marketing internship report file for MBA
 
Language Across the Curriculm LAC B.Ed.
Language Across the  Curriculm LAC B.Ed.Language Across the  Curriculm LAC B.Ed.
Language Across the Curriculm LAC B.Ed.
 

Februari

  • 1. SALON KECANTIKAN PUTRIAYU Monday, october 15.2012 05:05 PM Page 1 POSTING REPORT For February, 2012 Account Description Debit Credit Vbuchen:43 Date:01-Feb-12 Fsiie: 2O2O HUTANG GAJI 1,200,994.00 IOOO KAS 1,200,994.00 Voucher:44 Date: 01-Feb-12 Folio: 1000 KAS 5,000,994.00 4OOO PENDAPATAN JASA SALON 5,OOO,994.OO Voucher:45 Date: 01-Feb-12 Folio: 5000 BTAYA GAJ| 2,000,994.00 5040 B|AYA KONSUMST 200,000.00 5060 BIAYA LISTRIK,AIR & TELPON 225,OOO.OO 1000 KAS 2,425,994.00 Voucher:47 Date:02-Feb-12 Folis: 1000 KAS 2,000,994.00 1O2O DAGANG PIUTANG 2,OOO,994.OO Voucher:48 Date. 02-Feb-12 Folio: 1O2O PIUTANG DAGANG 3,OOO,994.OO 4OOO PENDAPATAN JASASALON 3,OOO,994.OO Voucher:49 Date: 02-Feb-12 Folio: 1000 KAS 7,000,994.00 4OOO PENDAPATAN JASA SALON 7,OOO,994.OO Voucher: 50 Date:02-Feb-12 Folio: 5000 B|AYA GAJ| 2,800,994.00 5040 BrAYA KONSUMST 250,000.00 5060 BIAYA LISTRIK,AIR & TELPON 3OO,OOO.OO 1000 KAs 3,350,994.00 Voucher:Sl Date:02-Feb-12 Folir:: 1O1O BANK 15,000,994,00 1OOO KAS 15,000,994.00 Voucher: 52 Date: 04-Feb-12 Folio: 2500 KREDTT INVESTASI 10,000,994.00 1010 BANK 10,000,994"00 Voucher: 53 Date:05-Feb-12 Folio: 2OOO HUTANG DAGANG 1,500,994.00 1010 BANK 1,500,994.00 Voucher: 54 Date: 06-Feb-12 Folio: 1O3O PERLENGKAPAN SALON 4,400,994.00 2OOO HUTANG DAGANG 4,400,994.00 Voucher: 55 Date: 06-Feb-12 Folio: 1O2O PIUTANG DAGANG 3,500,994.00 4OOO PENDAPATANJASASALON 3,500,994.00
  • 2. SALON KECANTIKAN PUTRIAYU Monday, october 1s.2012 05:05 PM Page 2 POSTING REPORT For February, 2012 Account Description Debit Credlt Voucher: 56 Date: 06-Feb-12 Folio: 1000 KAS 12,000,994.00 4OOO JASASALON PENDAPATAN 12,000,994.00 Vsueher:57 Date: O6-FeFf2 Folis: 5000 BIAYA GAJI 4,800,994.00 5040 B|AYA KONSUMST 750,000.00 5060 BIAYA LISTRIK,AIR & TELPON 5OO,OOO.OO 1000 KAS 6,050,994.00 Voucher: 58 Date: 06-Feb-12 Folio: 1O1O BANK r4,000,994.00 IOOO KAS 14,000,994.00 Voucher: 59 Date: 07-Feb-12 Folio: 1000 KAS 3,000,994.00 1O2O DAGANG PIUTANG 3,OOO,994.OO Voucher:60 Date: 14-Feb-12 Folio: 51OO BIAYA PEMELIHARAAN GEDUNG 1,OOO,994.OO 1000 KAS 1,000,994.00 Voucher: 61 15-Feb-12 Date: Folio: 5O5O BIAYAALATTULIS KANTOR 300,994.00 1000 KAS 300,994.00 Voucher:62 , Date: 16-Feb-'12 Folio: 2A1O HUTANG BUKAN DAGANG 1,OOO,994.OO 1010 BANK 1,000,994.00 Voucher:63 16-Feb-12 Date: Folio: 1O2A PIUTANG DAGANG 4,OOO,994.OO 4000 PENDAPATAN JASASALON 4,000,994.00 Voucher:64 Date: 16-Feb-12 Folio: 1000 KAS 15,000,994.00 4000 PENDAPATAN JASASALON 15,000,994.00 Voucher:65 Date: 16-Feb-12 Folio: 5000 BIAYA GAJ| 6,000,994.00 5040 B|AYA KONSUMST 1,000,000.00 5060 BIAYA LISTRIK,AIR & TELPON 650,000.00 1000 KAS 7,650,994.00 Voucher:66 Date:20-Feb-12 Folis: 59OO BIAYA SERBA- SERBI 15,994.00 1OOO KAS 15,994.00 Voucher: 67 Date:20-Feb-12 Folio: 5110 BIAYAPEMELIHARAAN KENDARAAN 55,994.00 IOOO KAS 55,994.00 Voucher: 68 Dale:21-Feb-12 Folio: 2OOO HUTANG DAGANG 4,400,994.00 1O1O BANK 4,400,994.00
  • 3. SALON KECANTTKAN PUTRIAYU Monday, october 15,2012 05:05 PM Page 3 POSTING REPORT For February, 2012 Account Descrlption Debit Credit Voucher: 69 Dale:22-Feb-12 Folio: 1O3O PERLENGKAPANSALON 5,000,994.00 2OOO HUTANG DAGANG 5,000,994.00 Voucher: 70 Date:24-FeF12 Folio: 1O2A PIUTANG DAGANG 5,000,994.00 4OOO PENDAPATANJASASALON 5,000,994.00 Voucher: 71 Date:24-Feb-12 Folio: IOOO KAS 17,000,994.00 4OOO PENDAPATANJASASALON 17,000,994.00 Voucher: 72 Date:24-Feb-12 Folio: 5OOO BIAYAGAJI 6,800,994.00 5O4O BIAYA KONSUMSI 1,200,000.00 5060 BIAYA LISTRIKAIR & TELPON 750,000.00 1OOO KAS 8,750,994.00 Voucher: 73 Date:25-FeU12 Folio: IOOO KAS 7,500,994.00 1O2A PIUTANG DAGANG 7,500,994.00 Voucher: 74 Date:26-Feb-12 Folio: 101O BANK 23,000,994.00 1OOO KAS 23,000,994.00 Voucher: 75 ' Date: 27-Feb-12 Folio: 5120 BIAYA PEMELIHARAAN PERALATAN SALON 450,994.00 1000 KAS 450,994.00 Voucher: 76Date:28-Feb-12 Folio: 59OO BIAYASERBA- SERBI 1,OOO,994.OO 1000 KAS 1,000,994.00 Voucher:77 Date:28-Feb-12 Folio: 3010 PRTVE JAMTLAH 2,000,994.00 1000 KAS 2,000,994.00 Voucher: 78 Date:28-Feb-12 Folio: 1O2O PIUTANG DAGANG 4,OOO,994.OO 4OOO PENDAPATAN JASA SALON 4,OOO,994.OO Voucher: 79 Date:28-Feb-12 Folio: 1000 KAS 18,000,994.00 4OOO PENDAPATAN JASASALON 18,000,994.00 Voucher: B0 Date:28-Feb-12 Folio: 5OOO BIAYAGAJI 7,200,994.00 5O4O BIAYA KONSUMSI 1,500,000.00 5060 BIAYA LISTRIK,AIR & TELPON 950,000.00 1OOO KAS 9,650,994.00 Voucher: 81 Date:28-FeF12 Fslio: lOOO KAS 5,000,994.00 1O2O PIUTANG DAGANG 5,000,994.00
  • 4. SI,LON KECANTIKAN PUTRIAYU Monday, october 15,2012 05:05 PM Page 4 POSTING REPORT For February 2012 Account Description Debit Credit Voucher: 82 Date: 28-Feb-12 Folio: 101O BANK 10,000,994.00 lOOO KAS 10,000,994.00 Vorrclrer: 83 28-FeF12 Date: Fslio: ADJ 5O1O BIAYAADMINISTRASI BANK 250,994.00 1010 BANK 250,994.00 Voucher: 84 Date: 28-Feb-12 Folio:ADJ 1010 BANK 500,994.00 4O1O JASAGIRO PENDAPATAN 500,994.00 Voucher: 85 Date: 28-Feb-12 Folio:ADJ 5130 B|AYA BUNGA 900,994.00 1010 BANK 900,994.00 Voucher: 86 Date:28-Feb-12 Folio:ADJ 5O2O BIAYAASURANSI 100,994.00 1O4O ASURANSI BAYAR DIMUKA 100,994.00 Voucher: 87 28-Feb-12 Date: Folio:ADJ 5O3O BIAYA PERLENGKAPAN SALON 8,OOO,994.OO 1O3O PERLENGKAPAN SALON 8,OOO,994.OO Voucher: 88 Date:28-Feb-12 Folio: ADJ 5O7O GEDUNG BIAYA PENYUSUTAN 145,833.00 1520 GEDUNG AKUM PENY 145,833.00 Voucher: 89 Date: 28-Feb-12 Folio:ADJ 5O8O BIAYA PENYUSUTAN KENDARAAN 200,994.00 1540 AKUM PENY KENDARAAN 200,994.00 Voucher: 90 Date: 28-Feb-12 Folio:ADJ 5O9O BIAYA PENYUSUTAN PERALATAN SALON 116,994.00 1560 AKUM PENYPERALATAN SALON 116,994.00 Voucher: 91 Dale:28-Feb-12 Folio: ADJ 59OO BIAYASERBA- SERBI 10,994.00 IOOO KAS 10,994.00
  • 5. SALON KECANTIKAN PUTRIAYU Mondav, october 15,2012 05:06 PM Page 1 TRANSACTION REPORT For Febru ary, 2012 Voucher Date Folio Description Debit Credit 43 01-Feb-12 1,200,994.00 44 01-Feb-12 5,000,994.00 45 01-Feb-12 2,425,994.44 47 O2-Feb-12 2,000,994.00 49 02-Feb-12 7,000,994.00 50 O2-Feb-12 3,350,994.00 51 O2-Feb-12 15,000,994.00 56 06-Feb-12 12,000,994.00 57 06-Feb-12 6,050,994.00 58 06-Feb-12 14,000,994,00 59 O7-Feb-12 3,000,994.00 60 14-Feb-12 1,000,994.00 61 15-Feb-12 300,994.00 64 16-Feb-12 15,000,994.00 65 16-Feb-12 7,650,994.00 66 20-Feb-12 15,994.00 67 2O-Feb-12 55,994.00 71 24-Feb-12 17,000,994.00 72 24-Feb-12 8,750,994.00 73 25-Feb-12 7,500,994.00 74 26-Feb-12 23,000,994.00 75 27-Feb-12 450,994.00 76 28-Feb-1? 1,000,994.00 77 2B-Feb-12 2,000,994.00 79 2B-Feb-12 18,000,994.00 B0 28-Feb-12 9,650,994.00 81 28-Feb-12 5,000,994.00 82 28-Feb-12 10,000,994.00 91 28-Feb-12 ADJ 10,994.00 Net Ghange: 14,413,946,00 eurrentBalanee 6,549,096.00 1010 : BANK I 6 nnn ooz nn 51 A2-Feb-12 52 A4-Feb-12 10,000,994.00 53 05-Feb-12 1,500,994.00 58 06-Feb-12 14,000,994.00 62 16-Feb-12 1,000,994.00 68 21-Feb-12 4,400,994.00 74 26-Feb-12 66 66 r^L 44 23,000,994.00 rn Ann A , nn oz zo-l-cu-tz I UtUUU,VV'+.UU 83 28-Feb-12 ADJ 250,994.00 84 28-Feb-12 ADJ 500,994.00 85 28-Feb-12 ADJ 900,994.00 Net Ghange: (44,449,006.00) CurrentBalance 57,046,024.00 1O2Ol. PIUTANG DAGANG Prior Balance: .00 47 O2-Feb-12 2,000,994.00 48 02-Feb-12 3,000,994.00 55 06-Feb-12 3,500,994.00 59 }7-Feb-i2 J,UUU,VVT+.UU 63 16-Feb-12 4,000,994.00 70 24-Feb-12 5,000,994.00 73 25-Feb-12 7,500,994.00 78 28-Feb-12 4,000,994.00 81 28-Feb-12 5,000,994.00 Net Ghange: (2,000,994.00) CurrentBalance 4,002,982.00
  • 6. SALON KECANTIKAN PUTRIAYU Monday, october 15,2012 05:06 PM Page 2 TRANSACTION REPORT For Febru ary, 2012 Voucher Date Description Credit 54 06-Feb-12 4,400,994.00 69 22-Feb-12 5,000,994.00 87 28-Feb-12 ADJ 8,000,994.00 Net Ghange: {f ,4O0,994.0O) GurrentBaiance 2,00f ,988.00 1O4O : ASURANSI BAYAR DIMUKA 86 28-Feb-12 ADJ 100,994.00 Net Ghange: 100,994.00 CurrentBalance 999,006.00 452A:AKUIU PENYGEDUNG 88 28-Feb-12 ADJ 145,833.00 Net Change: 145,833.00 CurrentBalance 291,666.00 1540 : AKUM PENY KENDARAAN 89 28-Feb-12 ADJ 200,994.00 Net Change: 200,994.00 GurrentBalance 401,988.00 {560 : AKUM PENY PERALATAN SALON Prior Balance: 90 2B-Feb-12 ADJ 116,994.00 Net Change: 116,994.00 CurrentBalance 275,343.00 2000: HUTANG DAGANG 53 05-Feb-12 1,500,994.00 4,400,994.00 54 06-Feb-12 68 21-Feb-12 4,400,994.00 5,000,994.00 69 22-Fe6-12 Net Change: 3,500,000.00 GurrentBalance 5,000,994.00 2O10 z HUTANG BUKAN DAGANG 62 16-Feb-12 1,000,994.00 Net Change: {1,000,994.00) CurrentBalance 11,999,006.00 1,200,994.00 Net Ghange: (1,200,994.00) CurrentBalance 25OO : KREDIT INVESTASI Prior Balance: 52 04-Feb-12 10,000,994.00 Net Ghange: (.l 0,000,994.00) GurrentBalance 90,000,000.00 3010 : PRIVE JAMILAH Prior Balance: 77 2B-Feb-12 2,000,994.00 Net Change: (2,000,994.00) GurrentBalance 3,001,988.00 4000 : PENDAPATAN JASA SALON 44 01-Feb-12 5,000,994.00 48 A2-Feb-12 3,000,994.00 49 O2-Feb-12 7,000,994.00 55 06-Feb-12 3,500,994.00 56 06-Feb-12 12,000,994.00 63 16-Feb-12 4,000,994.00 64 16-Feb-12 15,000,994.00 7A 24-Feb-12 5,000,994.00 71 24-Feb-12 17,000,994.00
  • 7. SALON KECANTIKAN PUTRI AYU Monday, October 15,2012 05:06 PM Page 3 TRANSACTION REPORT For Febru ary, 2012 Voucher Date Folio Description Debit Credit 78 28-Feb-12 4,000,994.00 79 2E-Feb-12 18,000,994.00 Net Change: 93,510,934.00 CurrentBalance 't58,018,886.00 4010 : PENDAPATAN JASA GIR-O Prior Balance: 150,994.00 84 28-Feb-12 ADJ 500,994.00. Net Change: 500,994.00 GurrentBalance 651,988.00 5000 : BIAYA GAJI Prior Balance: 21,2O4,97O.O0 45 01-Feb-12 2,000,994.00 50 02-Feb-12 2,800,994.00 57 06-Feb-12 4,800,994.00 65 16-Feb-12 6,000,994.00 72 24-Feb-12 6,800,994.00 6U '26-YgO-1'Z 7,200,994.00 Net Change: (29,605,964.00) CurrentBalance 50,810,934.00 501 0 : BlAlr-A ADMINISTRASI BANK Prior Balance: 50 9q4 00 83 28-Feb-12 ADJ 250,994.00 Net Change: {250,994.00) CurrentBalance 301,988.00 5020: BIAYAASURANSI Prior Balance: 100,994.00 86 28-Feb-12 ADJ 100,994.00 Net Ghange: (1 00,994.00) CurrentBalance 201,988.00 5030 : BIAYA PERLENGKAPAN SALON Prior Balance: 0.00 87 28-Feb-12 ADJ 8,000,994.00 Net Change: (8,000,994.00) CurrentBalance 8,000,994.00 5040 : BIAYA KONSUMSI Prior Balance: 4.950.000.00 45 O1-Feb-12 200,000.00 50 02-Feb-12 250,000.00 57 06-Feb-12 750,000"00 65 16-Feb-12 1,000,000.00 72 24-Feb-12 1,200,000.00 80 28-Feb-12 'i,500,000.00 Net Change: (4,900,000.00) CurrentBalance 9,850,000.00 5050 : B!AY--AA-LAT TULIS KANTOR Prior Balanee: 3nn qq4 no 61 15-Feb-12 300,994.00 Net Change: (300,994.00) CurrentBalance 601,988.00 5060 : BIAYA LISTRIK.AIR & TELPON Prior Balance: 4.700.000.00 45 01-Feb-12 225,000.00 50 02-Feb-12 300,000.00 57 06-Feb-12 500,000.00 65 16-Feb-12 650,000.00 72 24-Feb-12 750,000.00 80 28-Feb-12 950,000.00 Net Change: (3,375,000.00) CurrentBalance 8,075,000.00 5070 : BIAYA PENYUSUTAN GEDUNG Prior Balance: 145,833.00 BB 28-Feb-12 ADJ 145,833.00 Net Change: ({ 45,833.00) CurrentBalance 291,666.00
  • 8. SALON KECANTIKAN PUTRI AYU Monday, October 15,2012 05:06 PM Page 4 TRANSACTION REPORT For Febru arv, 2412 Voucher Date Folio Description Debit 5080 : BIAYA PENYUSUTAN KENDARAAN Prior Balance: 200,994.00 89 2B-Feb-12 ADJ 200,994.00 Net Change: (200,994.00) CurrentBalance 40{,988.00 5090 : BiAYe PENYUSIiTAN PERALATAN SALON Prior Balance: tt,u5v,J4J,uu 90 28-Feb-12 ADJ 116,994.00 Net Change: (116,994.00) CurrentBalance 6,176,337.00 5100 : BIAYA PEMELIHARAAN GEDUNG Prior Balance: 2,500,994.00 60 14-Feb-12 1,000,994.00 Net Ghange: (1,000,994.00) CurrentBalance 3,501,988.00 5110 : BIAYA PEMELIHARIAN KENDARAAN Prior Balance: 60f .988.00 67 2O-Feb-12 55,994.00 Net Change: (55,994.00) CurrentBalance 657,982.00 512O: BIAYA PEMELIHAFAAN PERALATAN SALON Prior Balance: 250,994.00 75 27-Feb-12 450,994.00 Net Change: (450,994.00) CurrentBalance 701,988.00 5130 : BIAYA BUNGA Prior Balance: 1,000,994.00 85 28-Feb-12 ADJ 900,994.00 Net Change: (900,994.00) CurrentBalance 1,901,988.00 59OO : BIAYA SERBA'SERBI Prior Balance: 531,988.00 66 20-F*-12 15,994.00 76 28-Feb-12 1,000,994.00 91 28-Feb-12 ADJ 10,994.00 Net Change: (1,027,982.00) CurrentBalance 1,559,970.00
  • 9. SALON KEEANTIKAN PUTRI AYU Monday, October 15.2012 05:15 PM Page 1 INCOME STATEMENT For FebruaN.2012 Account End Of Last Period This Period Year To Date PENDAPATAN eA uv t rlEa rln u+r E^-? ,oua.v., 6D E'l/' dO, n^ 4I EO 4.10 004 na-t PENDAPATAN JASASALON i'griJ I J,i77+,JL, Ut,rJ t 9,99L,,tJr., 4010 PENDAPATAN JASAGIRO 150,994.00 500,994.00 6s1,988.00 TOTAL PENDAPATAN 64,658,946.00 94,011,928.00 158,670,874.00 5000 BIAYAGAJI (21,204,970.04) (29,60s,s64.00) (50,81 0, 934.00) 501 0 BIAYAADMINISTRASI BANK (50,994.00) (250,ee4.00) (301,e88,00) 5020 BIAYAASURANSI (100,994 00) (100,994.00) (201,988.00) 5030 BIAYA PERLENGKAPAN SALON 0 (8,000,994.00) (8,000,994.00) 5040 BIAYA KONSUMSI (4,e50,000.00) (4,900,000.00) (9,850,000.00) 5050 BIAYAALAT TULIS KANTOR (300,9e4.00) (300,99400) (601,988.00) 5060 BIAYA LISTRIK,AIR & TELPON (4,700,000.00) (3,375,000.00) (8,075,000.00) 5070 BIAYA PENYUSUTAN GEDU NG (145,833.00) (145,833.00) (291,666.00) 5080 BIAYA PENYUSUTAN KENDARAAN (200,994.00) (200,994.00) (401,988.00) 5090 BIAYA PENYUSUTAN PERALATAN SALON (6,059,343.00) (116,994.00) (6,176,337 00) 51 00 BIAYA PEMELIHARAAN GEDUNG (2,500,994.00) (1,000,994.00) (3,501,988.00) 5110 BIAYA PEMELIHARAAN KENDARAAN (601,988.00) (55,994"00) (657,982.00) 5120 BIAYA PEMELIHARAAN PERALATAN SALON (250,994.00) (450,99400) (701,988.00) 51 30 BIAYABUNGA (1,000,994.00) (900,994.00) (1,901,988.00) 5900 BIAYA SERBA _ SERBI (53f ,988.00) (1,027,982.0q (1,559,970.00) TOTAL BIAYA (42,601,080.00) (50,435,71 9.00) (93,036,799.00) Total Revenue 64,658,946.00 94,O11,928.00 1 58,670,874.00 Total Expenses (42,601,080.00) (50,435,7 1 9.00) (93, 036, 799. 00) Net Profit 22,057,866.00 43,576,209.00 65,634,075.00
  • 10. SALON KECANTIKAN PUTRI AYU Monday, October 15,2012 05:17 PM Page 1 BALANCE SHEET For Febru 2012 Credit HARTA a nnn VAO a Era nna nn (J,U-ii7,Ui7(J.t',rJ I tJJtJ r/1) 1010 BANK 57,046,024.00 1020 PIUTANG DAGANG 4,002,982.00 1 030 PERLENGKAPAN SALON 2,001,988.00 1040 ASURANSI BAYAR DIMUKA 999,006.00 1 500 TANAH 50,000,994.00 1510 GEDUNG 75,000,000.00 1520 AKUM PENY GEDUNG 291,666.00 1 530 KENDARAAN 15,000,994.00 1540 AKUM PENY KENDARAAN 401,988.00 1 550 PERALATAN SALON 10,000,994.00 1 560 AKUM PENY PERALATAN SALON 275,343.00 TOTAL HARTA 219,633,081 .00 FIUTANG 2000 HUTANG DAGANG 5,000,994.00 2010 HUTANG BUKAN DAGANG 11,999,006.00 2020 HUTANG GAJI 0,00 2s00 KREDIT INVESTASI 90,000,000.00 TOTAL HUTANG 107,000,000.00 MODAL 3000 MODAL JAMILAH 50,000,994.00 301 0 PRIVE JAMILAH 3,001,988.00 3A20 LABATAHUN BERJALAN 65,634,075.00 TOTAL MODAL 112,633,081 .00 TOTAL LIABILITIES AND CAPITAL 219,633,081.00
  • 11. SALON KECANTIKAN PUTRI AYU Monday, October 15,2012 05:18 PM Page 1 TRIAL BALANCE For February,2012 Debit Credit HARTA I UtJtJ LlAo rug a E/n nda nn u,u.rv,vvu.vv 1010 BANK 57,046,024.00 1020 PIUTANG DAGANG 4,002,982.00 1030 PERLENGKAPAN SALON 2,001,988.00 1040 ASURANSI BAYAR DIMUKA 999,006.00 1 500 TANAH 50,000,994.00 1510 GEDUNG 75,000,000.00 1524 AKUM PENY GEDUNG 291,666.00 1 530 KENDARAAN 15,000,994.00 1540 AKUM PENY KENDARAAN 401,988.00 1 550 PERALATAN SALON 10,000,994.00 1 560 AKUM PENY PERALATAN SALON 275,343"00 HUTANG ltt 2000 fltJ tTAtln tntr nAnAf,l^ L.rA)f1tr{Lf 5,000,994.00 2010 HUTANG BUKAN DAGANG 11,999,006.00 2A2A HUTANG GAJI 0.00 2030 KREDIT MODAL KERJA 0.00 2500 KREDIT INVESTASI 90,000,000.00 MODAL 3000 MODAL JAMILAH 50,000,994.00 301 0 PRIVE JAMILAH 3,001,988.00 3020 LABATAHUN BERJALAN 65,634,075.00 3030 LABA DITAHAN 0.00 3040 REKENING PENYEIMBANG 0.00
  • 12. SALON KECANTIKAN PUTRI AYU Monday, October 15.2012 05:18 PM Page 2 TRIAL BALANCE For February,2012 Debit Credit PENDAPATAN DTIIN NATAf,I IAOA OAI 4EO d4 (),o(J9.JJ 0 004 nt1 -E iYu',r^ I llI Jn)A )flL-/l 'II r J()!u l 4010 PENDAPATAN JASAGIRO 651,988.00 BIAYA tn 04n no, nn s000 B|AYAGAJ| uv,o ru,vJ+.uv 501 0 BIAYAADMIN ISTRASI BANK 301,988.00 5020 BIAYAASURANSI 201,988.00 5030 BIAYA PERLENGKAPAN SALON 8,000,994.00 5040 BIAYA KONSUMSI 9,850,000.00 5050 BIAYAALATTULIS KANTOR 601,988.00 5060 BIAYA LISTRIK,AIR & TELPON 8,075,000.00 5070 BIAYA PENYUSUTAN GEDUNG 291,666.00 5080 BIAYA PENYUSUTAN KENDARAAN 401,988.00 5090 BIAYA PENYUSUTAN PERALATAN SALON 6, 1 76,337.00 51 00 BIAYA PEMELIHARAAN GEDUNG 3,501,988.00 5110 BIAYA PEMELIHARAAN KENDARAAN 657,982.00 5120 BIAYA PEMELIHARAAN PERALATAN SALON 701,988.00 51 30 BIAYA BUNGA 1,901,988.00 5900 BIAYA SERBA - SERBI 1,559,970.00