Latihan 10

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 7

Wijaya Motors

Trial Balance
As 30 June 2016
TGL Keterangan Debet Kredit
2 Advertising expense Rp 300,000.00
Cash Rp 300,000.00
3 Accounty Payble Rp 1,500,000.00
Cash Rp 1,500,000.00
5 Cash Rp 500,000.00
Service revenue Rp 500,000.00
7 Cash Rp 2,500,000.00
Account receivable Rp 2,500,000.00
8 Equipment Rp 10,000,000.00
Account Payable Rp 10,000,000.00
9 Accounty Payble Rp 5,000,000.00
Equipment Rp 5,000,000.00
11 Wijaya's Drawing Rp 2,000,000.00
Cash Rp 2,000,000.00
14 Cash Rp 850,000.00
Service revenue Rp 850,000.00
16 Cash Rp 500,000.00
Account receivable Rp 1,000,000.00
Service revenue Rp 1,500,000.00
18 Cash Rp 825,000.00
Service revenue Rp 825,000.00
21 Accounty Payble Rp 2,000,000.00
Cash Rp 2,000,000.00
24 Supplies Rp 275,000.00
Cash Rp 275,000.00
29 Accounty Payble Rp 750,000.00
Cash Rp 750,000.00
30 Water,telp,electric, Rp 650,000.00
Cash Rp 650,000.00
31 Salaries expense Rp 9,000,000.00
Cash Rp 9,000,000.00
TOTAL Rp 37,650,000.00 Rp 37,650,000.00
Cash Account Payable
Rp 36,000,000.00 Rp 300,000.00 Rp 1,500,000.00 Rp 5,650,000.00
Rp 500,000.00 Rp 1,500,000.00 Rp 5,000,000.00 Rp 10,000,000.00
Rp 2,500,000.00 Rp 2,000,000.00 Rp 2,000,000.00
Rp 850,000.00 Rp 2,000,000.00 Rp 750,000.00
Rp 500,000.00 Rp 275,000.00 Rp 9,250,000.00 Rp 15,650,000.00
Rp 825,000.00 Rp 750,000.00 -Rp 6,400,000.00
Rp 650,000.00
Rp 9,000,000.00 Account Exspense
Rp 41,175,000.00 Rp 16,475,000.00 Rp 2,000,000.00
-Rp 24,700,000.00

Acc Receivable Equipment


Rp 7,500,000.00 Rp 2,500,000.00 Rp 25,000,000.00 Rp 5,000,000.00
Rp 1,000,000.00 Rp 10,000,000.00
Rp 8,500,000.00 Rp 35,000,000.00
Rp 6,000,000.00 Rp 30,000,000.00

Prepaid Rent Service Revenue


Rp 3,600,000.00 Rp 45,700,000.00
Rp 500,000.00
Service Suplies Rp 1,500,000.00
Rp 15,000,000.00 Rp 825,000.00
Rp 48,525,000.00
Official Service
Rp 1,250,000.00
Rp 275,000.00 Commisision Revenue
Rp 1,525,000.00 Rp 1,050,000.00
Rp 850,000.00
Wijaya Equity Rp 1,900,000.00
Rp 44,600,000.00

Wijaya Drawing Rp 9,000,000.00


Rp 500,000.00 Rp 9,000,000.00
Rp 2,000,000.00 Rp 18,000,000.00
Rp 2,500,000.00
Water,Telp,Electric Keterangan
Rp 800,000.00 1 Cash
Rp 650,000.00 2 Acc Receivable
Rp 1,450,000.00 3 Prepaid Rent
4 Service Supplies
6 Office Supplies
Advertising Exspanse 7 Equidment
Rp 350,000.00 8 Acc Payable
Rp 300,000.00 9 Accrued Expanse
Rp 650,000.00 10 Wijaya Equity
11 Wijaya Drawing
12 Service Revenue
13 Commission Revenue
14 Salaries Expanse
15 Water, Hp, Electronic Expanse
16 Advertesing Expanse
Debet Kredit
Rp 24,700,000.00 Rajapala Express
Rp 6,000,000.00 Laporan Laba Rugi
Rp 3,600,000.00 Periode 31 Juni 2015
Rp 20,000,000.00 Revenue
Rp 1,250,000.00 Commisision Revenue
Rp 25,275,000.00
Rp 7,900,000.00 Exspens :
Rp 500,000.00 Salaries
Rp 44,600,000.00 Water, telp, electric
Rp 2,500,000.00 Advertising

Rp 48,525,000.00
Rp 18,000,000.00 Rp 1,900,000.00
Rp 1,450,000.00
Rp 650,000.00
Rp 103,425,000.00 Rp 103,425,000.00
Rajapala Expre
Neraca Sald
Periode 31 Juni
Property
Cash
Acc Receivable
Prepaid Rent
Service supplies
Equipment
Office Suplies
Rajapala Express
Laporan Laba Rugi
Periode 31 Juni 2015
Rp 48,525,000.00
Rp 1,900,000.00
Rp 50,425,000.00

Rp 18,000,000.00
Rp 1,450,000.00
Rp 650,000.00

Rp 20,100,000.00
Rp 30,325,000.00

Rajapala Express
Neraca Saldo
Periode 31 Juni 2015

Rp 24,700,000.00 Acc Payable Rp 7,900,000.00


Rp 6,000,000.00 Accrued Exspense Rp 500,000.00
Rp 3,600,000.00 Rp 8,400,000.00
Rp 20,000,000.00
Rp 25,275,000.00
Rp 1,250,000.00
Equity Rp 44,600,000.00
Rp 30,325,000.00
Rp 74,925,000.00
Drawing Rp 2,500,000.00
Rp 72,425,000.00
Rp 80,825,000.00 Rp 80,825,000.00

You might also like