SALON KECANTTKAN            PUTRTAYU               ]
                                                                         Monday, October 15,2012 05:04   PM Page 1
                                         POSTING REPORT For Janu      2412

Account                                                 Description                          Debit              Credit


Voueher:    1         Date: O2-Jan-12         Fslio,
1OOO       KAS                                                                     50,000,994.00
3OOO       MODAL JAMILAH                                                                                 50,000,994.00

Voucher: 2            Date: 03-Jan-'12        Folio:
101O BANK                                                                          45,000,994.00
1OOO KAS                                                                                             45,000,994.00

Voucher:3             Da|'e: A4-Jan-12         Folio:
1O1O       BANK                                                                   100,000,994.00
25OO       KREDIT INVESTASI                                                                          100,000,994,00

Voucher:4             Date: 05-Jan-12          Folio:
15OO       TANAH                                                                   50,000,994.00
1510 GEDUNG                                                                        75,000,000.00
101O BANK                                                                                            125,000,994.00

Voucher:5    Date:06-Jan-12                    Folio:
1550 PERALATAN SALON                                                                10,000,994.00
1O1O       BANK                                                                                          10,000,994.00

Voueher:6             Date:07-Jan-12           Folio:
1O3O PERLENGKAPANSALON                                                               5,000,994"00
2OOO HUTANG DAGANG                                                                                        5,000,994.00

Voucher:    f     t   Date:07-Jan-12           Folio:
1OOO       KAS                                                                      10,000,994.00
                                                                                                         't0.000.994.00
4OOO       PENDAPATAN JASASALON

Voucher: 8            Date: 07-Jan-12          Folio:
5OOO       BIAYA GAJI                                                                4,000,994.00
5O4O       BIAYA KONSUMSI                                                            1,000,000.00
5060       BIAYA LISTRIK,AIR & TELPON                                                  850,000.00
 1OOO      KAS                                                                                            5,850,994.00

Vsueher:9             Date:07-Jan-12           Folie,
1O2O PIUTANG DAGANG                                                                    500,994.00
4OOO PENDAPATANJASASALON                                                                                    500,994.00

Voucher:10            Date: 10-Jan-12          Folio:
 1O4O ASURANSI BAYAR DIMUKA                                                          1,200,994.00
 1OOO KAS                                                                                                 1,200,994.00

 Voucher:   11        Date: 15-Jan-12          Folio:

 1530       KENDARAAN                                                               15,000,994.00
 1O1O       BANK                                                                                          2,000,994.00
 2O1O       HUTANG BUKAN DAGANG                                                                          13,000,000.00

 Voucher: 12          Date: 16-Jan-12          Folio:
 IOOO       KAS                                                                     14,000,994.00
 4OOO PENDAPATANJASASALON                                                                                14,000,994.00
SALON KECANTIKAN PUTRI AYU                                Monday. October   15,2012 05:04   PM Page 2
                          POSTING REPORT For January,2012

Account                                             Description                 Debit              Credit

Voucher: 13           Date:   16-Jan-12    Folio:
5OOO        BIAYA GAJI                                                 5,000,994.00
5O4O        BIAYA KONSUMSI                                             1,200,000.00
5060        BIAYA LISTRIK,AIR & TELPON                                 1,300,000.00
1OOO        KAS                                                                              /,cuu,vwr.uu

Voucher:    14        Date:   16-Jan-12    Folio:
1O2O PIUTANG DAGANG                                                    2,500,994.00
4OOO PENDAPATANJASASALON                                                                     2,500,994.00

Voucher:    15        Date:   18-Jan-12    Fqlio:
5O5O        BIAYAALATTULIS KANTOR                                       300,994.00
1OOO        KAS                                                                               300,994.00

Voucher:    16        Date:   18-Jan-12    Folio:

1O1O BANK                                                             13,000,994.00
1OOO KAS                                                                                    13,000,994.00

Voucher:    17        Date:   19-Jan-12    Folio:
51OO        BIAYA PEMELIHARAAN GEDUNG                                  2,500,994.00
1O1O        BANK                                                                            2,500,994.00

Voucher:    18        Date:20-Jan-12       Folio:
5110        BIAYA PEMELIHARAAN KENDARAAN                                350,994.00
 IOOO       KAS                                                                               350,994.00

Voucher:    19        Date:   21-Jan-12    Folio:
1OOO KAS                                                              14,500,994.00
4OOO PENDAPATANJASASALON                                                                    14,500,994.00

Voucher:    20        Date:21-Jan-12       Folio:
5000 BTAYA GAJ|                                                        5,200,994.00
5040 B|AYA KONSUMSI                                                    1,250,000.00
5060 BIAYA LISTRIK,AIR & TELPON                                        1,1OO,OOO.OO
1000 KAS                                                                                     7,550,994.00

Voueher:21 Date:21-Jan-12                  Fslis:
1O2O        PIUTANG DAGANG                                             4,500,994.00
4OOO        PENDAPATAN JASA SALON                                                            4,500,994.00

Voucher:    22        Dale.22-Jan-12       Folio:
 1000 KAS                                                              6,000,994.00
 1A2O       PIUTANG   DAGANG                                                                 6,000,994.00

Voucher.    23        Date:23-Jan-12       Folio:

 512A       BIAYA PEMELIHARAAN PERALATAN SALON                           250,994.00
 IOOO       KAS                                                                                250,994.00

Voucher:    24        Date:24-Jan-12       Folio:
59OO        BIAYA SERBA - SERBI                                          500,994.00
 1OOO       KAS                                                                                500,994.00

 Voucher:   25        Date:26-Jan-12       Folio:

 2OOO HUTANG          DAGANG                                           5,000,994.00
 1O1O BANK                                                                                   5,000,994.00
SALON KECANTIKAN PUTRI AYU                                         Monday, October 15,2012 05:04   PM Page     3
                          POSTING REPORT For                    2012

Account                                           Description                          Debit              Credit

Voucher: 26         Date:27-Jan-12       Folio:
1O3O PERLENGKAPANSALON                                                         1,500,994.00
2OOO HUTANG DAGANG                                                                                  1,500,994.00

Vsueher:27          Date:28-Jaw12        Feiio:
IOOO       KAS                                                               16,000,994.00
4OOO PENDAPATANJASASALON                                                                           16,000,994.00

Voucher:28          Dale:28-Jan-12       Folio:
5OOO       BIAYA GAJI                                                          5,800,994.00
5O4O       BIAYA KONSUMSI                                                      1,500,000.00
5060       BIAYA LISTRIK,AIR & TELPON                                          1,450,000.00
1OOO       KAS                                                                                      8,7s0,994.00

Voucher:29          Date: 28-Jan-i2      Folio:
1O2O PIUTANG DAGANG                                                            2,500,994.00
4OOO PENDAPATANJASASALON                                                                            2,500,994.00

Voucher:30          Dale:29-Jan-12       Folio:
1OOO       KAS                                                                 2,000,994.00
1O2A       PIUTANG DAGANG                                                                           2,000,994.00

Voucher: 31         Date: 30-Jan-12      Folio:

3O1O       PRIVE JAMILAH                                                       1,000,994.00
1OOO       KAS                                                                                      1,000,994.00

Voucher:   32 "'    Date: 31-Jan-12      Folio:
51,I0      BIAYAPEMELIHARAAN KENDARAAN                                           250,994.00
IOOO       KAS                                                                                        250,994.00

Voucher: 33         Date: 31-Jan-12      Folio: adi
5O1O       BIAYAADMINISTRASIBANK                                                  50,994.00
1O1O       BANK                                                                                        50,994.00

Voucher: 34         Date: 31-Jan-12      Folio:adi
1O1O       BANK                                                                  150,994.00
4O1O       PENDAPATANJASAGIRO                                                                         150,994.00

Voucher: 35         Date: 31-Jan-12      Folio: adi
5130       BIAYA BUNGA                                                         1,000,994.00
 101O      BANK                                                                                     1,000,994.00

Voucher: 36         Date: 3't-Jan-12     Folio: adi
59OO       BIAYA SERBA - SERBI                                                    30,994.00
IOOO       KAS                                                                                         30,994.00

Voucher: 37         Date: 31-Jan-'|2     Folio: adi
5O9O       BIAYA PENYUSUTAN PERALATAN SALON                                    5,900,994.00
1O3O       PERLENGKAPANSALON                                                                        5,900,994.00

Voucher: 38         Date: 31-Jan-12      Folio: adi
5O2O BIAYAASURANSI                                                               100,994.00
1O4O ASURANSI BAYAR DIMUKA                                                                            100,994.00
SALON KECANTTKAN           PUTRIAYU                                  Monday, october 15,2012 05:04   PM Page 4
                                  POSTING REPORT For January, 2012

Account                                       Description                                Debit             Credit

Voucher: 39       31-Jan-12
                   Date:     Folio: adj
5O7O BIAYA PENYUSUTAN GEDUNG                                                       145,833.00
1520 AKUM PENY GEDUNG                                                                                 145,833.00

Voueirer:40 Date:3'l-Jaw12 Foiio: adi
5O8O BIAYA PENYUSUTAN KENDARAAN                                                   200,994.00
1540 AKUM PENY KENDARAAN                                                                              200,994.00

Voucher:41 Date: 31-Jan-12   Folio: adi
5O9O   BIAYA PENYUSUTAN PERALATAN SALON                                            158,349.00
1560   AKUM PENYPERALATAN SALON                                                                       158,349.00

Voucher:42         Date:   31-Jan-12    Folio: adi
5OOO   BIAYAGAJI                                                                 1,200,994.00
2A2O   HUTANGGAJI                                                                                    1,200,994.00
SALON KECANTIKAN PUTRI             AYU                              Monday, october 15,2012 05:13   PM Page 1
                                   TRANSACTION REPORT For January, 2012

Voucher Date               Folio               Description                              Debit               Credit


{OOO: KAS                                      Prior Balance:                            o.o0
       102-Jan-12                                                             50,000,994.00
       2O3-Jan-12                                                                                   4s,000,994"00
       7O7-Jan-12                                                              10,000,994.00
       807-Jan-12                                                                                    5,850,994.00
     10 10-Jan-12                                                                                    1,200,994.00
     12 16-Jan-12                                                             14,000,994.00
                                                                                                     7 Enn oo/. nn
     13 16-Jan-12
     15 18-Jan-12                                                                                      300,994.00
     16 18-Jan-12                                                                                   13,000,994.00
     18 2A-Jan-12                                                                                      350,994.00
     19 21-Jan-12                                                              14,500,994.00
     20 21-Jan-12                                                                                    7,550,994.00
     22 22-Jan-12                                                               6,000,994.00
     23 23-Jan-12                                                                                     250,994.00
     24 24-Jan-12                                                                                     s00,994,00
     27 2B-Jan-12                                                              16,000,994.00
     28 28-Jan-12                                                                                    8,750,994.00
     30 29-Jan-12                                                               2,000,994.00
     31 30-Jan-12                                                                                    1,000,994.00
     32 31-Jan-12                                                                                     250,994.00
      36 31-Jan-i2       adj                                                                            JU,VV4.UU
Net Change: (20,963,042.00)                    CurrentBalance                  20,963,042.00

1010: BANK                                     Prior Balance:                             0_00

       2 03-Jan-12                                                            45,000,994.00
       3 O4-Jan-12                                                           100,000,994.00
       4 05-Jan-12                                                                               125,000,994.00
       5 06-Jan-12                                                                                10,000,994.00
      11 15-Jan-12                                                                                   2,000,994.00
     16 18-Jan-12                                                              13,000,994.00
     17 19-Jan-12                                                                                    Z,CUU,YV4.UU
     25 26-Jan-12                                                                                    5,000,994.00
     33 31-Jan-12          adj                                                                          50,994.00
     34 31-Jan-12          adj                                                    150,994.00
     35 31-Jan-12          adj                                                                       1,000,994.00
Net Change: (1 2,597,01 8.00)                  CurrentBalance                  12,597,0{8.00

1020: PIUTANG DAGANG                           Prior Balance:                             0.00
       I 07-Jan-12                                                                500,994.00
      14 16-Jan-12                                                              2,500,994.00
      21 21-Jan-12                                                              4,500,994.00
      22 22-Jan-12                                                                                   6,000,994.00
      29 28-Jan-12                                                              2,500,994.00
      30 29-Jan-12                                                                                   2,000,994.00
Net Change: (2,001,988.00)                     CurrentBalance                   2,001,988.00

1030 : PERLENGKAPAN SALON                      Prior Balance:                             0.00
       6 A7-Jan-12                                                              5,000,994.00
      26 27-Jan-12                                                              1,500,994.00
      37 31-Jan-12         adj                                                                       5,900,994.00
Net Change: (600,994.00)                       GurrentBalance                     600,994.00

1040 : ASURANSIBAYAR DIMUKA                    Prior Balance:                             0.00
      10 10-Jan-12                                                              1,200,994.00
      38 31-Jan-12         adj                                                                         100,994.00
Net Change: (1,100,000.00)                     CurrentBalance                   1,100,000.00
SALON KECANTIKAN           PUTRIAYU                                 Monda-v.   october 15.2012 05:13   PM Page 2
                                   TRANSACTION REPORT For January, 2012

Voucher Date               Folio               Description                                 Debit              Credit

{500:   TANAH                                  Prior Balance:                               0.00
      4 05-Jan-12                                                                50,000,994.00
Net Change: (50,000,994.00)                    CurrentBalance                    50,000,994.00

1510: GEDUNG                                   Prior Balance:                               0.00
        405-Jan-12                                                               75,000,000.00
Net Ghange: (75,000,000.00)                    CurrentBalance                    75,000,000.00

152O: AKUM PENY GEDUNG                         Prior Balance:                               0.00
     39 31-Jan-12          adj                                                                           145,833.00
Net Change: 145,833.00                         CurrentBalance                                            145,833.00

1530: KENDARIAN                               Prior Balance:                               0.00
        11
         15-Jan-12                                                               15,000,994.00
Net Change: (1 5,000,994.00)                   GurrentBalance                    15,000,994.00

1540 : AKUM PENY KENDARAAN                     Prior Balance:                                0.00
        4A 31-Jan-12       adj                                                                           200,994.00
Net Change: 200,994.00                         CurrentBalance                                            200,994.00

1550: PERALATAN SALON                          Prior Balance:
        506-Jan-12                                                                10,000,994.00
Net Ghange: (1 0,000,994.00)                   CurrentBalance                     10,000,994.00

1560 : AKUM PENY PERALATAN SALON               Prior Balance:
        41 31-Jan-12       adj                                                                           158,349.00
Net Ghange: 158,349.00                         CurrentBalance                                            158,349.00

2000: HUTANG DAGANG                            Prior Balance:                               0.00
         6
         Q7-Jan-12                                                                                      5,000,994.00
        25
         26-Jan-12                                                                 5,000,994.00
        26
         27-Jan-12                                                                                      1,500,994.00
Net Change: 1,500,994.00                       GurrentBalance                                           1,500,994.00

2OIO: HUTANG BUKAN DAGANG                      Prior Balance:                                0.00
      11 15-Jan-12                                                                                     13,000,000.00
Net Change: 13,000,000.00                      CurrentBalance                                          13,000,000.00

2A20: HUTANG GAJI                              Prior Balance:                                0.00
        42 31-Jan-12       adj                                                                          1,200,994"00
Net Change: 1,200,994.00                       GurrentBalance                                           1,200,994.00

2500 : KREDIT INVESTASI                        Prior Balance:                                0.00
        304-Jan-12                                                                                  100,000,994.00
Net Change: { 00,000,994.00                    CurrentBalance                                       100,000,994.00

3000 : MODAL JAMILAH                           Prior Balance:                                0.00
        102-Jan-12                                                                                     50,000,994.00
Net Change: 50,000,994.00                      GurrentBalance                                          50,000,994.00

30{0 : PRIVE JAMILAH                           Prior Balance:                                0.00
     31 30-Jan-12                                                                  1,000,994.00
Net Change: (1,000,994.00)                     CurrentBalance                      1,000,994.00
SALON KECANTIKAN                PUTRIAYU                                 Monda-v,   october 15,2012 05:13   PM Page     3
                                        TRANSACTION REPORT For January, 2012

Voucher Date                    Folio               Description                                 Debit              Credit

4000 : PENDAPATAN JASA SALON                        Prior Balance:                               0.00
      7 07-Jan-12                                                                                           10,000,994.00
      9 A7-Jan-12                                                                                             500,994.00
     12 16-Jan-12                                                                                           14,000,994.00
     14 16-Jan-12                                                                                            2,500,994.00
     19 21-Jan-12                                                                                           14,500,994.00
     21 21-Jan-12                                                                                            4,500,994.00
     27 28-Jan-12                                                                                           16,000,994.00
     29 28-Jan-12                                                                                            2,500,994.00
Net Change: 64,507,952.00                           CurrentBalance                                          64,507,952.00

4010 : PENDAPATAN JASA GIRO                         Prior Balance:                               0.00
     34 31-Jan-12               adj                                                                           150,994.00
Net Change: {50,994.00                              CurrentBalance                                            150,994.00

5000 : BIAYA GAJI                                   Prior Balance:                                0.00
      8 07-Jan-12                                                                       4,000,994.00
     13 16-Jan-12                                                                       5,000,994,00
     20 21-Jan-12                                                                       5,200,994.00
     28 2B-Jan-12                                                                       5,800,994.00
     42 31-Jan-12 adj                                                                   1,200,994.00
Net Change: (2{,204,970.00}                         CurrentBalance                     21,204,970.00

5010 : BIAYAADMINISTRASI BANK                       Prior Balance:
     33 31-Jan-12               ad1                                                        50,994.00
Net Ghange: (50,994.00)                             CurrentBalance                         50,994.00

5020: BIAYA,ASURANSI                                Prior Balance:                                0.00
     38 31-Jan-12               adj                                                       100,994.00
Net Change: ({00,994.00}                            GurrentBalance                        100,994.00

5040 : BIAYA KONSUMSI                               Prior Balance:                                0.00
      8    07-Jan-12                                                                    1,000,000.00
     13 16-Jan-12                                                                       1,200,000.00
     20 21-Jan-12                                                                       1,250,000.00
     28 28-Jan-12                                                                       1,500,000.00
Net Change: (4,950,000.00)                          CurrentBalance                      4,950,000.00

5050 : BIAYAALAT TULIS KANTOR                       Prior Balance:                                0.00
     15 18-Jan-12                                                                         300,994.00
Net Change: (300,994.00)                            GurrentBalance                        300,994.00

5060 : BIAYA LISTRIK,AIR & TELPON                   Prior Balance:                                0.00
       8   A7-Jan-12                                                                      850,000.00
      13 16-Jan-12                                                                      1,300,000.00
     2A 21-Jan-12                                                                       1 ,100,000.00

     28 28-Jan-12                                                                       1,450,000.00
Net Change: (4,700,000.00)                          CurrentBalance                      4,700,000.00

5070 : BIAYA PENYUSUTAN GEDUNG                      Prior Balance:                                0.00
      39 31-Jan-12              adj                                                       145,833.00
Net Change:   (1   45,833.00)                       CurrentBalance                        145,833.00

5080 : BIAYA PENYUSUTAN KENDARAAN                   Prior Balance:                                0.00
     40 31-Jan-12               adj                                                       200,994.00
Net Change: (200,994.00)                            CurrentBalance                        200,994.00
SALON KEQANTIKAN PUTRI AYU                               Monda-v. October   15,2012 05:13 PM   Page 4
                        TRANSACTION REPORT For January,2012

Voucher Date                 Folio         Description                          Debit           Credit

5090 : BIAYA PENYUSUTAN PERALATAN SALON    Prior Balance:                       0.00
     37 31-Jan-12            adj                                       5,900,994.00
     41 31-Jan-12            adj                                         158,349.00
Net Change: (6,059,343.00)                 CurrentBalance              6,059,343.00

5100 : BIAYA PEMELIHARAAN GEDUNG           Prior Balance:                        0.00
     17 19-Jan-12                                                      2,500,994.00
Net Change: (2,500,994.00)                 CurrentBalance              2,500,994.00

5{10 : BIAYA PEMELIHARAAN KENDARAAN        Prior Balance:
      1B 20-Jan-12                                                      350,994.00
      32 31-Jan-12                                                      250,994.00
Net Ghange: {601,988.00)                   CurrentBalance               601,988.00

512O: BIAYA PEMELIHARAAN PERALATAN SALON Prior Balance:                          0.00
     23 23-Jan-12                                                       250,994.00
Net Change: (250,994.00)                   CurrentBalance               250,994.00

5{30 : BIAYA BUNGA                         Prior Balance:                        o.o0
     35 31-Jan-12            adj                                       1,000,994.00
Net Change: ({,000,994.00}                 GurrentBalance              1,000,994.00

5900 : BIAYASERBA- SERBI                   Prior Balance:                        0.00
      24 24-Jan-12                                                      500,994.00
      36 31-Jan-12           adj                                         30,994.00
Net Change: {531,988.00)                   CurrentBalance               531,988.00
SA_LON KEQANTIKAN      PUTRIAYU                                           Monday, october 15.2012 05:15   PM Page 1
                                   INCOME STATEMENT For January, 2012

       Account                                             End Of Last Period       This   Period     Year To Date



                                              PENDAPATAN

                                                                           A
                                                                           lJ   aA En7 r)ta         AA EAA AEO Al.
                 FEN DAPATAN ..!ASA SALCN                                       Ut,UJr,JUZ-.WW
                                                                                              ^n    U+rUJ,1A.Jz..VV


       4010      PENDAPATAN JASAGIRO                                       0       150,994.00          150,994.00

                 TOTAL PENDAPATAN                                          0    64,658,946.00       64,658,946.00

                                                 BIAYA


       5OOO      BIAYAGAJI                                                 a    (21,204,970.00) (21,204,970.00)

       5O1O      BIAYAADMINISTRASIBANK                                     0        (50,994.00)         (50,994.00)

       5O2O      BIAYAASURANSI                                             0       (100,994.00)       (100,994.00)

       5O4O      BIAYA KONSUMSI                                            0     (4,950,000.00) (4,950,000.00)

       5O5O      BIAYAALATTULISKANTOR                                      0       (300,e94.00)       (300,994.00)

       5060      BIAYA LISTRIK,AIR & TELPON                                o     (4,700,000   00)   (4,700,000.00)

       5O7O      BIAYA PENYUSUTAN GEDUNG                                   o       (145,833.00)        (145,833.00)

       5O8O      BIAYA PENYUSUTAN KENDARAAN                                0       (200,e94.00)        (200,e94.00)

       5O9O .,   BIAYA PENYUSUTAN PERALATAN SALON                          0     (6,059,343.00) (6,059,343.00)

       5,IOO     BIAYA PEMELIHARAAN GEDUNG                                 0     (2,500,ee4.00) (2,500,ee4.00)

       5110      BIAYA PEMELIHARAAN KENDARAAN                              0       (601,e88.00)        (601,e88.00)

       5120      BIAYA PEMELIHARAAN PERALATAN SALON                        0       (250,994   00)      (250,994.00)

       5130      BIAYA BUNGA                                               0     (1,000,994.00) (1,000,994.00)

       59OO      BIAYA SERBA - SERBI                                       0       (531,988.00)        (531,e88.00)

                  TOTAL BIAYA                                              0    (42,601,080.00) (42,601,080.00)



                  Total Revenue                                            0    64,658,946.00       64,658,946.00

                  Total Expenses                                           0    (42,601,080.00) (42,601,080.00)

                  Net Profit                                               0     22,057,866.00      22,057,866.00
SALON KECANTIKAN PUTRI AYU                                                          Monday, October 15.2012 05:16   PM Page 1
                                  BALANCE SHEET For Januant,2012

                                                                          Debit                Credit


                                                HARTA

         ,nnn
          I L,J[J
                     v Aa
                     r/1)                                   zv, nao dta AA
                                                              an
                                                                  vuJ, v.+2. ur.,

         1O1O        BANK                                     '12,597,018.00

         1O2O        PIUTANG DAGANG                            2,001,988.00

         1O3O        PERLENGKAPANSALON                            600,994.00

         1O4O        ASURANSI BAYAR DIMUKA                     1,100,000.00

         15OO        TANAH                                    50,000,994.00

         1510        GEDUNG                                   75,000,000.00

         1520        AKUM PENYGEDUNG                                                     145,833.00

         1530        KENDARAAN                                15,000,994.00

         1540        AKUMPENYKENDARAAN                                                   200,994.00

         1550        PERALATAN SALON                          10,000,994.00

         1560        AKUM PENYPERALATAN SALON                                            158,349.00

    TOTAL HARTA                                                                                         186,760,848.00

                                             t tt tTA lt^
                                             rltJ t,,lll{Lf



         2OOO        HUTANGDAGANG                                                      1,500,994.00

         2A1O        HUTANG BUKAN DAGANG                                              13,000,000.00

         2O2O        HUTANGGAJI                                                        1,200,994.00

         25OO        KREDIT INVESTASI                                               100,000,994.00

    TOTAL HUTANG                                                                                        115,702,982.00

                                              MODAL


         3000        MoDAL JAMTLAH                                                    50,000,994.00

         3010       PRTVE JAMTLAH                              1,000,994.00

          3O2O LABATAHUN BERJALAN                                                     22,057,866.0A

    TOTAL MODAL                                                                                          71,057,866.00

    TOTAL LIABILITIESAND CAPITAL                                                                        186,760,848.00
SALON KECANTIKAN PUTRI AYU                                       Monday, October 15,2012 05:17   PM Page 1
                             TRIAL BALANCE For Januarv,2012

                                                             Debit            Credit


                                           HARTA

                                                    aA MO    nr4 nn
            1OOO   KAS                              zv,i,vJ,v.+z-vv

            1O1O   BANK                             12,597,018.00

            1A2O PIUTANG DAGANG                      2,001,988.00

            1O3O PERLENGKAPANSALON                     600,994.00

            1O4O   ASURANSI BAYAR DIMUKA             1,100,000.00

            15OO   TANAH                            50,000,994.00

            1510   GEDUNG                           75,000,000,00

            152A   AKUM PENYGEDUNG                                       145,833.00

            1530   KENDARAAN                        15,000,994.00

            1540   AKUMPENYKENDARAAN                                     200,994.00

            1550   PERALATAN SALON                  10,000,994.00

            1560   AKUM PENYPERALATAN SALON                               158,349.00


                                           HUTANG


            2000   HUTAI{G DAGANG                                       1,500,994.00

            2O1O   HUTANG BUKAN DAGANG                                 13,OOO,OOO.OO


            2020   HUTANG GAJI                                          1,200,994.00

            2O3O   KREDIT MODAL KERJA                         O.OO


            2500   KREDTT |NVESTAST                                   100,000,994.00


                                           MODAL


            3OOO   MODAL JAMILAH                                       50,000,994.00

            3O1O   PRIVE JAMILAH                     1,000,994.00

            3O2O   LABATAHUN BERJALAN                                  22,057,866.00

            3O3O   LABA DITAHAN                                0.00

            3O4O   REKENING PENYEIMBANG                       0.00
SALON KECANTIKAN PUTRI AYU                                                     Monday, October 15,2012 05:17   PM Page 2
                                           TRIAL BALANCE For January,2A12

                                                                           Debit            Credit


                                                    PENDAPATAN


            4000      PENDAPATAN JASA SALON                                         64,507,9s2.00

            4010      PENDAPATAN JASAGIRO                                              150,994.00




            5000
                      NIAVA AA II
                      E' IN T A Jf1' I                         zttzvl,Jrv.vv nn
                                                                 44
                                                                     ^A^
                                                                           n7n


            501 0     BIAYAADMINISTRASI BANK                          50,994.00

            5020      BIAYAASURANSI                                  100,994.00

            5030      BIAYA PERLENGKAPAN SALON                              0.00

            5040      BIAYA KONSUMSI                              4,950,000.00

            5050      BIAYAALATTULIS KANTOR                          300,994.00

            5060      BIAYA LISTRIK,AIR & TELPON                  4,700,000.00

            5070      BIAYA PENYUSUTAN GE DU NG                      145,833.00

            5080      BIAYA PENYUSUTAN KENDARAAN                     200,994.00

            5090      BIAYA PENYUSUTAN PERALATAN           SALON 6,059,343.00

            51   00   BIAYA PEMELIHARAAN GEDU NG                  2,500,994.00

            5110      BIAYA PEMELIHARAAN KEN DARAAN                  601,988.00

            5120      BIAYA PEMELI HARAAN PERALATAN          SALON   250, 994.00

            5130      BIAYA BUNGA                                 1,000,994.00

            5900      BIAYA SERBA - SERBI                            531,988.00

Januari

  • 1.
    SALON KECANTTKAN PUTRTAYU ] Monday, October 15,2012 05:04 PM Page 1 POSTING REPORT For Janu 2412 Account Description Debit Credit Voueher: 1 Date: O2-Jan-12 Fslio, 1OOO KAS 50,000,994.00 3OOO MODAL JAMILAH 50,000,994.00 Voucher: 2 Date: 03-Jan-'12 Folio: 101O BANK 45,000,994.00 1OOO KAS 45,000,994.00 Voucher:3 Da|'e: A4-Jan-12 Folio: 1O1O BANK 100,000,994.00 25OO KREDIT INVESTASI 100,000,994,00 Voucher:4 Date: 05-Jan-12 Folio: 15OO TANAH 50,000,994.00 1510 GEDUNG 75,000,000.00 101O BANK 125,000,994.00 Voucher:5 Date:06-Jan-12 Folio: 1550 PERALATAN SALON 10,000,994.00 1O1O BANK 10,000,994.00 Voueher:6 Date:07-Jan-12 Folio: 1O3O PERLENGKAPANSALON 5,000,994"00 2OOO HUTANG DAGANG 5,000,994.00 Voucher: f t Date:07-Jan-12 Folio: 1OOO KAS 10,000,994.00 't0.000.994.00 4OOO PENDAPATAN JASASALON Voucher: 8 Date: 07-Jan-12 Folio: 5OOO BIAYA GAJI 4,000,994.00 5O4O BIAYA KONSUMSI 1,000,000.00 5060 BIAYA LISTRIK,AIR & TELPON 850,000.00 1OOO KAS 5,850,994.00 Vsueher:9 Date:07-Jan-12 Folie, 1O2O PIUTANG DAGANG 500,994.00 4OOO PENDAPATANJASASALON 500,994.00 Voucher:10 Date: 10-Jan-12 Folio: 1O4O ASURANSI BAYAR DIMUKA 1,200,994.00 1OOO KAS 1,200,994.00 Voucher: 11 Date: 15-Jan-12 Folio: 1530 KENDARAAN 15,000,994.00 1O1O BANK 2,000,994.00 2O1O HUTANG BUKAN DAGANG 13,000,000.00 Voucher: 12 Date: 16-Jan-12 Folio: IOOO KAS 14,000,994.00 4OOO PENDAPATANJASASALON 14,000,994.00
  • 2.
    SALON KECANTIKAN PUTRIAYU Monday. October 15,2012 05:04 PM Page 2 POSTING REPORT For January,2012 Account Description Debit Credit Voucher: 13 Date: 16-Jan-12 Folio: 5OOO BIAYA GAJI 5,000,994.00 5O4O BIAYA KONSUMSI 1,200,000.00 5060 BIAYA LISTRIK,AIR & TELPON 1,300,000.00 1OOO KAS /,cuu,vwr.uu Voucher: 14 Date: 16-Jan-12 Folio: 1O2O PIUTANG DAGANG 2,500,994.00 4OOO PENDAPATANJASASALON 2,500,994.00 Voucher: 15 Date: 18-Jan-12 Fqlio: 5O5O BIAYAALATTULIS KANTOR 300,994.00 1OOO KAS 300,994.00 Voucher: 16 Date: 18-Jan-12 Folio: 1O1O BANK 13,000,994.00 1OOO KAS 13,000,994.00 Voucher: 17 Date: 19-Jan-12 Folio: 51OO BIAYA PEMELIHARAAN GEDUNG 2,500,994.00 1O1O BANK 2,500,994.00 Voucher: 18 Date:20-Jan-12 Folio: 5110 BIAYA PEMELIHARAAN KENDARAAN 350,994.00 IOOO KAS 350,994.00 Voucher: 19 Date: 21-Jan-12 Folio: 1OOO KAS 14,500,994.00 4OOO PENDAPATANJASASALON 14,500,994.00 Voucher: 20 Date:21-Jan-12 Folio: 5000 BTAYA GAJ| 5,200,994.00 5040 B|AYA KONSUMSI 1,250,000.00 5060 BIAYA LISTRIK,AIR & TELPON 1,1OO,OOO.OO 1000 KAS 7,550,994.00 Voueher:21 Date:21-Jan-12 Fslis: 1O2O PIUTANG DAGANG 4,500,994.00 4OOO PENDAPATAN JASA SALON 4,500,994.00 Voucher: 22 Dale.22-Jan-12 Folio: 1000 KAS 6,000,994.00 1A2O PIUTANG DAGANG 6,000,994.00 Voucher. 23 Date:23-Jan-12 Folio: 512A BIAYA PEMELIHARAAN PERALATAN SALON 250,994.00 IOOO KAS 250,994.00 Voucher: 24 Date:24-Jan-12 Folio: 59OO BIAYA SERBA - SERBI 500,994.00 1OOO KAS 500,994.00 Voucher: 25 Date:26-Jan-12 Folio: 2OOO HUTANG DAGANG 5,000,994.00 1O1O BANK 5,000,994.00
  • 3.
    SALON KECANTIKAN PUTRIAYU Monday, October 15,2012 05:04 PM Page 3 POSTING REPORT For 2012 Account Description Debit Credit Voucher: 26 Date:27-Jan-12 Folio: 1O3O PERLENGKAPANSALON 1,500,994.00 2OOO HUTANG DAGANG 1,500,994.00 Vsueher:27 Date:28-Jaw12 Feiio: IOOO KAS 16,000,994.00 4OOO PENDAPATANJASASALON 16,000,994.00 Voucher:28 Dale:28-Jan-12 Folio: 5OOO BIAYA GAJI 5,800,994.00 5O4O BIAYA KONSUMSI 1,500,000.00 5060 BIAYA LISTRIK,AIR & TELPON 1,450,000.00 1OOO KAS 8,7s0,994.00 Voucher:29 Date: 28-Jan-i2 Folio: 1O2O PIUTANG DAGANG 2,500,994.00 4OOO PENDAPATANJASASALON 2,500,994.00 Voucher:30 Dale:29-Jan-12 Folio: 1OOO KAS 2,000,994.00 1O2A PIUTANG DAGANG 2,000,994.00 Voucher: 31 Date: 30-Jan-12 Folio: 3O1O PRIVE JAMILAH 1,000,994.00 1OOO KAS 1,000,994.00 Voucher: 32 "' Date: 31-Jan-12 Folio: 51,I0 BIAYAPEMELIHARAAN KENDARAAN 250,994.00 IOOO KAS 250,994.00 Voucher: 33 Date: 31-Jan-12 Folio: adi 5O1O BIAYAADMINISTRASIBANK 50,994.00 1O1O BANK 50,994.00 Voucher: 34 Date: 31-Jan-12 Folio:adi 1O1O BANK 150,994.00 4O1O PENDAPATANJASAGIRO 150,994.00 Voucher: 35 Date: 31-Jan-12 Folio: adi 5130 BIAYA BUNGA 1,000,994.00 101O BANK 1,000,994.00 Voucher: 36 Date: 3't-Jan-12 Folio: adi 59OO BIAYA SERBA - SERBI 30,994.00 IOOO KAS 30,994.00 Voucher: 37 Date: 31-Jan-'|2 Folio: adi 5O9O BIAYA PENYUSUTAN PERALATAN SALON 5,900,994.00 1O3O PERLENGKAPANSALON 5,900,994.00 Voucher: 38 Date: 31-Jan-12 Folio: adi 5O2O BIAYAASURANSI 100,994.00 1O4O ASURANSI BAYAR DIMUKA 100,994.00
  • 4.
    SALON KECANTTKAN PUTRIAYU Monday, october 15,2012 05:04 PM Page 4 POSTING REPORT For January, 2012 Account Description Debit Credit Voucher: 39 31-Jan-12 Date: Folio: adj 5O7O BIAYA PENYUSUTAN GEDUNG 145,833.00 1520 AKUM PENY GEDUNG 145,833.00 Voueirer:40 Date:3'l-Jaw12 Foiio: adi 5O8O BIAYA PENYUSUTAN KENDARAAN 200,994.00 1540 AKUM PENY KENDARAAN 200,994.00 Voucher:41 Date: 31-Jan-12 Folio: adi 5O9O BIAYA PENYUSUTAN PERALATAN SALON 158,349.00 1560 AKUM PENYPERALATAN SALON 158,349.00 Voucher:42 Date: 31-Jan-12 Folio: adi 5OOO BIAYAGAJI 1,200,994.00 2A2O HUTANGGAJI 1,200,994.00
  • 5.
    SALON KECANTIKAN PUTRI AYU Monday, october 15,2012 05:13 PM Page 1 TRANSACTION REPORT For January, 2012 Voucher Date Folio Description Debit Credit {OOO: KAS Prior Balance: o.o0 102-Jan-12 50,000,994.00 2O3-Jan-12 4s,000,994"00 7O7-Jan-12 10,000,994.00 807-Jan-12 5,850,994.00 10 10-Jan-12 1,200,994.00 12 16-Jan-12 14,000,994.00 7 Enn oo/. nn 13 16-Jan-12 15 18-Jan-12 300,994.00 16 18-Jan-12 13,000,994.00 18 2A-Jan-12 350,994.00 19 21-Jan-12 14,500,994.00 20 21-Jan-12 7,550,994.00 22 22-Jan-12 6,000,994.00 23 23-Jan-12 250,994.00 24 24-Jan-12 s00,994,00 27 2B-Jan-12 16,000,994.00 28 28-Jan-12 8,750,994.00 30 29-Jan-12 2,000,994.00 31 30-Jan-12 1,000,994.00 32 31-Jan-12 250,994.00 36 31-Jan-i2 adj JU,VV4.UU Net Change: (20,963,042.00) CurrentBalance 20,963,042.00 1010: BANK Prior Balance: 0_00 2 03-Jan-12 45,000,994.00 3 O4-Jan-12 100,000,994.00 4 05-Jan-12 125,000,994.00 5 06-Jan-12 10,000,994.00 11 15-Jan-12 2,000,994.00 16 18-Jan-12 13,000,994.00 17 19-Jan-12 Z,CUU,YV4.UU 25 26-Jan-12 5,000,994.00 33 31-Jan-12 adj 50,994.00 34 31-Jan-12 adj 150,994.00 35 31-Jan-12 adj 1,000,994.00 Net Change: (1 2,597,01 8.00) CurrentBalance 12,597,0{8.00 1020: PIUTANG DAGANG Prior Balance: 0.00 I 07-Jan-12 500,994.00 14 16-Jan-12 2,500,994.00 21 21-Jan-12 4,500,994.00 22 22-Jan-12 6,000,994.00 29 28-Jan-12 2,500,994.00 30 29-Jan-12 2,000,994.00 Net Change: (2,001,988.00) CurrentBalance 2,001,988.00 1030 : PERLENGKAPAN SALON Prior Balance: 0.00 6 A7-Jan-12 5,000,994.00 26 27-Jan-12 1,500,994.00 37 31-Jan-12 adj 5,900,994.00 Net Change: (600,994.00) GurrentBalance 600,994.00 1040 : ASURANSIBAYAR DIMUKA Prior Balance: 0.00 10 10-Jan-12 1,200,994.00 38 31-Jan-12 adj 100,994.00 Net Change: (1,100,000.00) CurrentBalance 1,100,000.00
  • 6.
    SALON KECANTIKAN PUTRIAYU Monda-v. october 15.2012 05:13 PM Page 2 TRANSACTION REPORT For January, 2012 Voucher Date Folio Description Debit Credit {500: TANAH Prior Balance: 0.00 4 05-Jan-12 50,000,994.00 Net Change: (50,000,994.00) CurrentBalance 50,000,994.00 1510: GEDUNG Prior Balance: 0.00 405-Jan-12 75,000,000.00 Net Ghange: (75,000,000.00) CurrentBalance 75,000,000.00 152O: AKUM PENY GEDUNG Prior Balance: 0.00 39 31-Jan-12 adj 145,833.00 Net Change: 145,833.00 CurrentBalance 145,833.00 1530: KENDARIAN Prior Balance: 0.00 11 15-Jan-12 15,000,994.00 Net Change: (1 5,000,994.00) GurrentBalance 15,000,994.00 1540 : AKUM PENY KENDARAAN Prior Balance: 0.00 4A 31-Jan-12 adj 200,994.00 Net Change: 200,994.00 CurrentBalance 200,994.00 1550: PERALATAN SALON Prior Balance: 506-Jan-12 10,000,994.00 Net Ghange: (1 0,000,994.00) CurrentBalance 10,000,994.00 1560 : AKUM PENY PERALATAN SALON Prior Balance: 41 31-Jan-12 adj 158,349.00 Net Ghange: 158,349.00 CurrentBalance 158,349.00 2000: HUTANG DAGANG Prior Balance: 0.00 6 Q7-Jan-12 5,000,994.00 25 26-Jan-12 5,000,994.00 26 27-Jan-12 1,500,994.00 Net Change: 1,500,994.00 GurrentBalance 1,500,994.00 2OIO: HUTANG BUKAN DAGANG Prior Balance: 0.00 11 15-Jan-12 13,000,000.00 Net Change: 13,000,000.00 CurrentBalance 13,000,000.00 2A20: HUTANG GAJI Prior Balance: 0.00 42 31-Jan-12 adj 1,200,994"00 Net Change: 1,200,994.00 GurrentBalance 1,200,994.00 2500 : KREDIT INVESTASI Prior Balance: 0.00 304-Jan-12 100,000,994.00 Net Change: { 00,000,994.00 CurrentBalance 100,000,994.00 3000 : MODAL JAMILAH Prior Balance: 0.00 102-Jan-12 50,000,994.00 Net Change: 50,000,994.00 GurrentBalance 50,000,994.00 30{0 : PRIVE JAMILAH Prior Balance: 0.00 31 30-Jan-12 1,000,994.00 Net Change: (1,000,994.00) CurrentBalance 1,000,994.00
  • 7.
    SALON KECANTIKAN PUTRIAYU Monda-v, october 15,2012 05:13 PM Page 3 TRANSACTION REPORT For January, 2012 Voucher Date Folio Description Debit Credit 4000 : PENDAPATAN JASA SALON Prior Balance: 0.00 7 07-Jan-12 10,000,994.00 9 A7-Jan-12 500,994.00 12 16-Jan-12 14,000,994.00 14 16-Jan-12 2,500,994.00 19 21-Jan-12 14,500,994.00 21 21-Jan-12 4,500,994.00 27 28-Jan-12 16,000,994.00 29 28-Jan-12 2,500,994.00 Net Change: 64,507,952.00 CurrentBalance 64,507,952.00 4010 : PENDAPATAN JASA GIRO Prior Balance: 0.00 34 31-Jan-12 adj 150,994.00 Net Change: {50,994.00 CurrentBalance 150,994.00 5000 : BIAYA GAJI Prior Balance: 0.00 8 07-Jan-12 4,000,994.00 13 16-Jan-12 5,000,994,00 20 21-Jan-12 5,200,994.00 28 2B-Jan-12 5,800,994.00 42 31-Jan-12 adj 1,200,994.00 Net Change: (2{,204,970.00} CurrentBalance 21,204,970.00 5010 : BIAYAADMINISTRASI BANK Prior Balance: 33 31-Jan-12 ad1 50,994.00 Net Ghange: (50,994.00) CurrentBalance 50,994.00 5020: BIAYA,ASURANSI Prior Balance: 0.00 38 31-Jan-12 adj 100,994.00 Net Change: ({00,994.00} GurrentBalance 100,994.00 5040 : BIAYA KONSUMSI Prior Balance: 0.00 8 07-Jan-12 1,000,000.00 13 16-Jan-12 1,200,000.00 20 21-Jan-12 1,250,000.00 28 28-Jan-12 1,500,000.00 Net Change: (4,950,000.00) CurrentBalance 4,950,000.00 5050 : BIAYAALAT TULIS KANTOR Prior Balance: 0.00 15 18-Jan-12 300,994.00 Net Change: (300,994.00) GurrentBalance 300,994.00 5060 : BIAYA LISTRIK,AIR & TELPON Prior Balance: 0.00 8 A7-Jan-12 850,000.00 13 16-Jan-12 1,300,000.00 2A 21-Jan-12 1 ,100,000.00 28 28-Jan-12 1,450,000.00 Net Change: (4,700,000.00) CurrentBalance 4,700,000.00 5070 : BIAYA PENYUSUTAN GEDUNG Prior Balance: 0.00 39 31-Jan-12 adj 145,833.00 Net Change: (1 45,833.00) CurrentBalance 145,833.00 5080 : BIAYA PENYUSUTAN KENDARAAN Prior Balance: 0.00 40 31-Jan-12 adj 200,994.00 Net Change: (200,994.00) CurrentBalance 200,994.00
  • 8.
    SALON KEQANTIKAN PUTRIAYU Monda-v. October 15,2012 05:13 PM Page 4 TRANSACTION REPORT For January,2012 Voucher Date Folio Description Debit Credit 5090 : BIAYA PENYUSUTAN PERALATAN SALON Prior Balance: 0.00 37 31-Jan-12 adj 5,900,994.00 41 31-Jan-12 adj 158,349.00 Net Change: (6,059,343.00) CurrentBalance 6,059,343.00 5100 : BIAYA PEMELIHARAAN GEDUNG Prior Balance: 0.00 17 19-Jan-12 2,500,994.00 Net Change: (2,500,994.00) CurrentBalance 2,500,994.00 5{10 : BIAYA PEMELIHARAAN KENDARAAN Prior Balance: 1B 20-Jan-12 350,994.00 32 31-Jan-12 250,994.00 Net Ghange: {601,988.00) CurrentBalance 601,988.00 512O: BIAYA PEMELIHARAAN PERALATAN SALON Prior Balance: 0.00 23 23-Jan-12 250,994.00 Net Change: (250,994.00) CurrentBalance 250,994.00 5{30 : BIAYA BUNGA Prior Balance: o.o0 35 31-Jan-12 adj 1,000,994.00 Net Change: ({,000,994.00} GurrentBalance 1,000,994.00 5900 : BIAYASERBA- SERBI Prior Balance: 0.00 24 24-Jan-12 500,994.00 36 31-Jan-12 adj 30,994.00 Net Change: {531,988.00) CurrentBalance 531,988.00
  • 9.
    SA_LON KEQANTIKAN PUTRIAYU Monday, october 15.2012 05:15 PM Page 1 INCOME STATEMENT For January, 2012 Account End Of Last Period This Period Year To Date PENDAPATAN A lJ aA En7 r)ta AA EAA AEO Al. FEN DAPATAN ..!ASA SALCN Ut,UJr,JUZ-.WW ^n U+rUJ,1A.Jz..VV 4010 PENDAPATAN JASAGIRO 0 150,994.00 150,994.00 TOTAL PENDAPATAN 0 64,658,946.00 64,658,946.00 BIAYA 5OOO BIAYAGAJI a (21,204,970.00) (21,204,970.00) 5O1O BIAYAADMINISTRASIBANK 0 (50,994.00) (50,994.00) 5O2O BIAYAASURANSI 0 (100,994.00) (100,994.00) 5O4O BIAYA KONSUMSI 0 (4,950,000.00) (4,950,000.00) 5O5O BIAYAALATTULISKANTOR 0 (300,e94.00) (300,994.00) 5060 BIAYA LISTRIK,AIR & TELPON o (4,700,000 00) (4,700,000.00) 5O7O BIAYA PENYUSUTAN GEDUNG o (145,833.00) (145,833.00) 5O8O BIAYA PENYUSUTAN KENDARAAN 0 (200,e94.00) (200,e94.00) 5O9O ., BIAYA PENYUSUTAN PERALATAN SALON 0 (6,059,343.00) (6,059,343.00) 5,IOO BIAYA PEMELIHARAAN GEDUNG 0 (2,500,ee4.00) (2,500,ee4.00) 5110 BIAYA PEMELIHARAAN KENDARAAN 0 (601,e88.00) (601,e88.00) 5120 BIAYA PEMELIHARAAN PERALATAN SALON 0 (250,994 00) (250,994.00) 5130 BIAYA BUNGA 0 (1,000,994.00) (1,000,994.00) 59OO BIAYA SERBA - SERBI 0 (531,988.00) (531,e88.00) TOTAL BIAYA 0 (42,601,080.00) (42,601,080.00) Total Revenue 0 64,658,946.00 64,658,946.00 Total Expenses 0 (42,601,080.00) (42,601,080.00) Net Profit 0 22,057,866.00 22,057,866.00
  • 10.
    SALON KECANTIKAN PUTRIAYU Monday, October 15.2012 05:16 PM Page 1 BALANCE SHEET For Januant,2012 Debit Credit HARTA ,nnn I L,J[J v Aa r/1) zv, nao dta AA an vuJ, v.+2. ur., 1O1O BANK '12,597,018.00 1O2O PIUTANG DAGANG 2,001,988.00 1O3O PERLENGKAPANSALON 600,994.00 1O4O ASURANSI BAYAR DIMUKA 1,100,000.00 15OO TANAH 50,000,994.00 1510 GEDUNG 75,000,000.00 1520 AKUM PENYGEDUNG 145,833.00 1530 KENDARAAN 15,000,994.00 1540 AKUMPENYKENDARAAN 200,994.00 1550 PERALATAN SALON 10,000,994.00 1560 AKUM PENYPERALATAN SALON 158,349.00 TOTAL HARTA 186,760,848.00 t tt tTA lt^ rltJ t,,lll{Lf 2OOO HUTANGDAGANG 1,500,994.00 2A1O HUTANG BUKAN DAGANG 13,000,000.00 2O2O HUTANGGAJI 1,200,994.00 25OO KREDIT INVESTASI 100,000,994.00 TOTAL HUTANG 115,702,982.00 MODAL 3000 MoDAL JAMTLAH 50,000,994.00 3010 PRTVE JAMTLAH 1,000,994.00 3O2O LABATAHUN BERJALAN 22,057,866.0A TOTAL MODAL 71,057,866.00 TOTAL LIABILITIESAND CAPITAL 186,760,848.00
  • 11.
    SALON KECANTIKAN PUTRIAYU Monday, October 15,2012 05:17 PM Page 1 TRIAL BALANCE For Januarv,2012 Debit Credit HARTA aA MO nr4 nn 1OOO KAS zv,i,vJ,v.+z-vv 1O1O BANK 12,597,018.00 1A2O PIUTANG DAGANG 2,001,988.00 1O3O PERLENGKAPANSALON 600,994.00 1O4O ASURANSI BAYAR DIMUKA 1,100,000.00 15OO TANAH 50,000,994.00 1510 GEDUNG 75,000,000,00 152A AKUM PENYGEDUNG 145,833.00 1530 KENDARAAN 15,000,994.00 1540 AKUMPENYKENDARAAN 200,994.00 1550 PERALATAN SALON 10,000,994.00 1560 AKUM PENYPERALATAN SALON 158,349.00 HUTANG 2000 HUTAI{G DAGANG 1,500,994.00 2O1O HUTANG BUKAN DAGANG 13,OOO,OOO.OO 2020 HUTANG GAJI 1,200,994.00 2O3O KREDIT MODAL KERJA O.OO 2500 KREDTT |NVESTAST 100,000,994.00 MODAL 3OOO MODAL JAMILAH 50,000,994.00 3O1O PRIVE JAMILAH 1,000,994.00 3O2O LABATAHUN BERJALAN 22,057,866.00 3O3O LABA DITAHAN 0.00 3O4O REKENING PENYEIMBANG 0.00
  • 12.
    SALON KECANTIKAN PUTRIAYU Monday, October 15,2012 05:17 PM Page 2 TRIAL BALANCE For January,2A12 Debit Credit PENDAPATAN 4000 PENDAPATAN JASA SALON 64,507,9s2.00 4010 PENDAPATAN JASAGIRO 150,994.00 5000 NIAVA AA II E' IN T A Jf1' I zttzvl,Jrv.vv nn 44 ^A^ n7n 501 0 BIAYAADMINISTRASI BANK 50,994.00 5020 BIAYAASURANSI 100,994.00 5030 BIAYA PERLENGKAPAN SALON 0.00 5040 BIAYA KONSUMSI 4,950,000.00 5050 BIAYAALATTULIS KANTOR 300,994.00 5060 BIAYA LISTRIK,AIR & TELPON 4,700,000.00 5070 BIAYA PENYUSUTAN GE DU NG 145,833.00 5080 BIAYA PENYUSUTAN KENDARAAN 200,994.00 5090 BIAYA PENYUSUTAN PERALATAN SALON 6,059,343.00 51 00 BIAYA PEMELIHARAAN GEDU NG 2,500,994.00 5110 BIAYA PEMELIHARAAN KEN DARAAN 601,988.00 5120 BIAYA PEMELI HARAAN PERALATAN SALON 250, 994.00 5130 BIAYA BUNGA 1,000,994.00 5900 BIAYA SERBA - SERBI 531,988.00