Upload
masjidil-aqsha
View
19
Download
0
Embed Size (px)
DESCRIPTION
Dalam penyusunan laporan keuangan sebenarnya tidak begitu sulit, hanya saja diperlukan ketelitian yang baik. Yang membuat penyusunan laporan keuangan menjadi sulit adalah jenis transaksi yang dienteri kedalam jurnal. Dan memang sangat diperlukan analisis yang sangat tinggi agar laporan keuangan bisa menghasilkan laporan yang akurat, benar, dan dapat dipercaya. Maka dari itu contoh laporan keuangan ini diupload agar bisa dipelajari oleh orang yang membutuhkan.
Citation preview
Acc. No. Accounts Name Ref. Debit Credit
101 Cash 4,880.00$ 112 Accounts Receivable 3,520.00$ 126 Supplies 2,000.00$ 153 Equipment 15,000.00$ 154 Accumulated Depreciation-Equipment 1,500.00$ 201 Accounts Payable 3,400.00$ 209 Unearned Service Revenue 1,400.00$ 212 Salaries & Wages Payable 500.00$ 301 Owner's Capital 18,600.00$
25,400.00$ 25,400.00$
Moore Equipment RepairTrial Blance
at September 1,2012
No.101
Explanation Ref. Debit Credit Balance
Sept. 1 Opening balance 4,880.00$
8 General Journal J1 1,400.00$ 3,480.00$
10 General Journal J1 1,200.00$ 4,680.00$
12 General Journal J1 3,400.00$ 8,080.00$
20 General Journal J1 4,500.00$ 3,580.00$
22 General Journal J1 500.00$ 3,080.00$
25 General Journal J1 1,250.00$ 1,830.00$
27 General Journal J1 2,100.00$ 3,930.00$ 29 General Journal J1 650.00$ 4,580.00$
No.112
Explanation Ref. Debit Credit Balance
Sept. 1 Opening balance 3,520.00$
10 General Journal J1 1,200.00$ 2,320.00$
27 General Journal J1 2,100.00$ 4,420.00$
27 General Journal J1 2,100.00$ 2,320.00$
No.126
Explanation Ref. Debit Credit Balance
Sept. 1 Opening balance 2,000.00$
17 General Journal J1 1,200.00$ 3,200.00$
30 Adj.entry J2 1,900.00$ 1,300.00$
No.153
Explanation Ref. Debit Credit Balance
Sept. 1 Opening balance 15,000.00$
13 General Journal J1 3,000.00$ 18,000.00$
No.154
Explanation Ref. Debit Credit Balance
Sept. 1 Opening balance 1,500.00$
30 Adj.entry J2 100.00$ 1,600.00$
No.201
Explanation Ref. Debit Credit Balance
Sept. 1 Opening balance 3,400.00$
15 General Journal J1 3,000.00$ 6,400.00$
17 General Journal J1 1,200.00$ 7,600.00$
20 General Journal J1 4,500.00$ 3,100.00$
EquipmentDate2012
Accumulated Depreciation-EquipmentDate2012
Accounts PayableDate2012
2012
Moore Equipment RepairLedger
at september 2012
Date
2012
Cash
Accounts ReceivableDate2012
SuppliesDate
No.209
Explanation Ref. Debit Credit Balance
Sept. 1 Opening balance 1,400.00$
29 General Journal J1 650.00$ 2,050.00$
30 Adj.entry J2 1,450.00$ 600.00$
No.212
Explanation Ref. Debit Credit Balance
Sept. 1 Opening balance 500.00$
8 General Journal J1 500.00$ -$
30 Adj.entry J2 300.00$ 300.00$
No.301
Explanation Ref. Debit Credit Balance
Sept. 1 Opening balance 18,600.00$
No.407
Explanation Ref. Debit Credit Balance
Sept. 12 General Journal J1 3,400.00$ 3,400.00$
27 General Journal J1 2,100.00$ 5,500.00$
30 Adj.entry J2 1,450.00$ 6,950.00$
No.615
Explanation Ref. Debit Credit Balance
Sept. 30 Adj.entry J2 100.00$ 100.00$
No.631
Explanation Ref. Debit Credit Balance
Sept. 30 Adj.entry J2 1,900.00$ 1,900.00$
No.726
Explanation Ref. Debit Credit Balance
Sept. 8 General Journal J1 900.00$ 900.00$
25 General Journal J1 1,250.00$ 2,150.00$
30 Adj.entry J2 300.00$ 2,450.00$
Supplies ExpenseDate2012
Salaries & Wages ExpenseDate2012
2012
Salaries & Wages PayableDate2012
Owner's CapitalDate2012
Service RevenueDate2012
Depreciation ExpenseDate
2012
Unearned Service RevenueDate
No.729
Explanation Ref. Debit Credit Balance
Sept. 22 General Journal J1 500.00$ 500.00$
Rent ExpenseDate2012
Ref. Debit Credit
Sept. 8 Salaries & Wages Expense 900.00$
Salaries & Wages Payable 500.00$
Cash 1,400.00$
(Paid for salaries due employees)
10 Cash 1,200.00$
Accounts Receivable 1,200.00$
(Received cash for customer on account)
12 Cash 3,400.00$
Services Revenue 3,400.00$
(Received cash for services performed in september)
15 Equipment 3,000.00$ Accounts Payable 3,000.00$
(Purchased store equipment on account)
17 Supplies 1,200.00$ Accounts Payable 1,200.00$
(Purchased supplies on account)
20 Accounts Payable 4,500.00$ Cash 4,500.00$
(Paid Creditors on account)
22 Rent Expense 500.00$ Cash 500.00$
(Paid september rent)
25 Salaries & Wages Expense 1,250.00$ Cash 1,250.00$
(Paid salaries)
27 Accounts Receivable 2,100.00$ Services Revenue 2,100.00$
(Performed service on account)
Cash 2,100.00$ Accounts Receivable 2,100.00$
(Billed customers for services provided)
29 Cash 650.00$ Unearned Services Revenue 650.00$
(Received from customers for future services)21,300.00$ 21,300.00$
2012
Moore Equipment RepairGeneral Journalat september 2012
Date Account Titles and Explanation
Acc. No. Accounts Name Ref. Debit Credit101 Cash 4,580.00$
112 Accounts Receivable 2,320.00$
126 Supplies 3,200.00$
153 Equipment 18,000.00$
154 Accumulated Depreciation-Equipment 1,500.00$
201 Accounts Payable 3,100.00$
209 Unearned Service Revenue 2,050.00$
212 Salaries & Wages Payable -$
301 Owner's Capital 18,600.00$
407 Services Revenue 5,500.00$
615 Depreciation Expense
631 Supplies Expense
726 Salaries & Wages Expense 2,150.00$
729 Rent Expense 500.00$
30,750.00$ 30,750.00$
Moore Equipment RepairTrial Blance
at September 30,2012
Ref. Debit Credit
Sept. 30 Supplies Expense 631 1,900.00$
Supplies 126 1,900.00$
(Supplies on hand )
30 Salaries & Wages Expense 726 300.00$
Salaries & Wages Payable 212 300.00$
(Accrued salaries payable)
30 Depreciation Expense 615 100.00$
Accumulated Depreciation-Equipment 154 100.00$
(Depreciation per month)
30 Unearned Services Revenue 209 1,450.00$
Services Revenue 407 1,450.00$
(Unearned services revenue
3,750.00$ 3,750.00$
2012
Adjusting Entriesat September 30,2012
Moore Equipment Repair
Date Adjusting Entries
Acc. No. Accounts Name Ref. Debit Credit101 Cash 4,580.00$
112 Accounts Receivable 2,320.00$
126 Supplies 1,300.00$
153 Equipment 18,000.00$
154 Accumulated Depreciation-Equipment 1,600.00$
201 Accounts Payable 3,100.00$
209 Unearned Service Revenue 600.00$
212 Salaries & Wages Payable 300.00$
301 Owner's Capital 18,600.00$
407 Services Revenue 6,950.00$
615 Depreciation Expense 100.00$
631 Supplies Expense 1,900.00$
726 Salaries & Wages Expense 2,450.00$
729 Rent Expense 500.00$
31,150.00$ 31,150.00$
Moore Equipment RepairAdjusted Trial Blanceat September 30,2012
Revenue
Services Revenue 6,950.00$
Expense
Depreciation Expense 100.00$
Supplies Expense 1,900.00$
Salaries & Wages Expense 2,450.00$
Rent Expense 500.00$
Total Expenses (4,950.00)$
Net Income 2,000.00$
Owner Capital, september 1,2012 18,600.00$
Add: Net Income 2,000.00$
20,600.00$
Owner Capital, september 30,2012 20,600.00$
Moore Equipment RepairOwner's Equity Statement
at September 30,2012
Moore Equipment RepairIncome Statementat September 2012
Asset
Cash 4,580.00$
Accounts Receivable 2,320.00$
Supplies 1,300.00$
Equipment 18,000.00$
Accumulated Depreciation-Equipment (1,600.00)$
Total Assets 24,600.00$
Equity and Liabilities
Equity
Owner Capital, september 30,2012 20,600.00$
Liabilities
Accounts Payable 3,100.00$
Unearned Service Revenue 600.00$
Salaries & Wages Payable 300.00$
24,600.00$
Moore Equipment RepairBalance Sheet
at September 30,2012