Nothing Special   »   [go: up one dir, main page]

Neraca Lajur

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

MR MUBARAK

WORK SHEET
PER 2015

Account Name Trial Balance Adjustment Journal Adjusting Trial Balance Income Statement Balance Sheet

Debet Kredit Debet Kredit Debet Kredit Debet Kredit Debet


Cash Rp 35,480,000.00 Rp 35,480,000.00 Rp 35,480,000.00
Account Receivable Rp - Rp - Rp -
Other Receivable Rp 8,000,000.00 Rp 8,000,000.00 Rp 8,000,000.00
supplies Rp 2,000,000.00 Rp 900,000.00 Rp 1,100,000.00 Rp 1,100,000.00
Land Rp 160,000,000.00 Rp 160,000,000.00 Rp 160,000,000.00
vehicle Rp 80,000,000.00 Rp 80,000,000.00 Rp 80,000,000.00
Building Rp 239,480,000.00 Rp 239,480,000.00 Rp 239,480,000.00
Utilities Expense Rp 7,320,000.00 Rp 7,320,000.00 Rp 7,320,000.00
Edvertising Expense Rp 1,700,000.00 Rp 1,133,333.00 Rp 566,667.00 Rp 566,667.00
Salaries Expense Rp 30,000,000.00 Rp 30,000,000.00 Rp 30,000,000.00
Cooking Ingredientds Expense Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,000,000.00
Account Payable Rp 55,000,000.00 Rp 55,000,000.00
Equity/Capital Rp 441,480,000.00 Rp 441,480,000.00
Revenue Rp 62,500,000.00 Rp 62,500,000.00 Rp 62,500,000.00
Rent Revenue Rp 8,000,000.00 Rp 5,333,333.00 Rp 2,666,667.00 Rp 2,666,667.00
TOTAL Rp 566,980,000.00 Rp 566,980,000.00
Unearned Rent Rp 5,333,333.00 Rp 5,333,333.34
Prepaid Advertising Rp 1,133,333.00 Rp 1,133,333.34 Rp 1,133,333.00
Interest Account Receivble Rp 60,000.00 Rp 60,000.00 Rp 60,000.00
Interest Income Rp 60,000.00 Rp 60,000.00 Rp 60,000.00
Bad Debt Expense Rp 60,000.00 Rp 60,000.00 Rp 60,000.00
Allowance For Doubtful Rp 60,000.00 Rp 60,000.00
Depreciation Building Expense Rp 9,978,333.00 Rp 9,978,333.00 Rp 9,978,333.00
Accumulated Depreciotiation Of Bullding Rp 9,978,333.00 Rp 9,978,333.00
Depreciation Vehicle Expense Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,000,000.00
Accumulated Depreciotiation Of Vehicle Rp 1,000,000.00 Rp 1,000,000.00
Supplies Expense Rp 900,000.00 Rp 900,000.00 Rp 900,000.00
Rp 18,464,999.00 Rp 18,464,999.00 Rp 578,078,333.34 Rp 578,078,333.34 Rp 52,825,000.00 Rp 65,226,667.00 Rp 525,253,333.00
NET LOSS Rp 12,401,667.00
Rp 65,226,667.00 Rp 65,226,667.00 Rp 525,253,333.00
Balance Sheet

Kredit

Rp 55,000,000.00
Rp 441,480,000.00

Rp 5,333,333.00

Rp 60,000.00

Rp 9,978,333.00

Rp 1,000,000.00

Rp 512,851,666.00
Rp 12,401,667.00
Rp 525,253,333.00

You might also like