PENGANTAR AKUNTANSI
DISUSUN OLEH
Kelas : BK- 1 C
UD Resi
Cash Reciepts Journal
PER 31 Desember 2020
Page 1
Date Description Ref Debit Credit
Sales
2009 Cash Sales Account Other
Disc.
Receivable Account
Des'1 Toko Naiggolan √ Rp 250,000 Rp 250,000
Des'2 Sales 401 Rp1,300,000 Rp 1,300,000
Des'3 Sales 401 Rp 1,200,000 Rp 1, 200,000
Des'7 Sales 401 Rp1,000,000 Rp 1,000,000
Des'8 Sales 401 Rp 1,500,000 Rp 1,500,000
Des'16 Sales 401 Rp 450,000 Rp 450,000
Des'18 Sales 401 Rp 550,000 Rp 550,000
Des'23 Sales 401 Rp 1,250,000 Rp 1,250,000
Des'26 Sales 401 Rp 1,800,000 Rp 1,800,000
Des'28 Sales 401 Rp 450,000 Rp 450,000
Des'29 Sales 401 Rp 2,300,000 Rp 2, 300,000
Des'30 Sales 401 Rp1,000,000 Rp 1,000,000
Des'31 Sales 401 Rp4,200,000 Rp 4,200,000
Total Rp17,250,000 Rp 17,000,000 Rp 250,000 Rp -
UD. Resi
PURCHASE JOURNAL
PER 31 Desember 2020 Page1
Description Debit A/P (Cr)
Date Ref Other's
Invoice Creditor Termin Purchase Supplies Ref Amount Amount
Account
2020
Des'20 - PT Mayora Indah Tbk. √ Rp 3,000,000 Rp 3,000,000
Rp Rp Rp Rp
Rp 3,000,000 Rp 3,000,000
- - - -
UD. Resi
Cash Disbursement Journal
PER 31 Desember 2020 Page 1
Date Debit Credit
Description Ref Account Other Purchase
2009 Purchases Supplies Cash
Payable Acoount Discount
Des'4 Purchases 501 Rp 2,000,000 Rp - Rp 2,000,000
PT Sumber Cipta
Des'6 √ Rp 1,250,000 Rp - Rp 1,250,000
Multiniaga
Des'12 Purchases 501 Rp 2,500,000 Rp - Rp 2,500,000
Electricity and
Des'15 604 Rp 500,000 Rp 500,000
Telephone Exp.
Des'17 Store Supplies 103 Rp 550,000 Rp 550,000
Des'22 Purchases 501 Rp 1,000,000 Rp - Rp 1,000,000
Des'27 Purchases 501 Rp 3,500,000 Rp 3,500,000
Des'31 Salaries Expense 601 Rp 1,200,000 Rp 1,200,000
Rp
Total Rp .1,250,000 Rp 9,000,000 Rp - Rp 2,250,000 Rp 12,500,000
-
UD Resi
General Jurnal
PER 31 JANUARI 2020
Date Explanation Ref Debit Kredit
2009
Des’13 Cash 101 150,000
Purchase return 502 150,000
101 Kas
2020 Des '31
Des'01 JPK-1 Rp 12.500,000
Saldo 5,750,000
Des'31
JKM-
Rp 17,250,000
1
Des '31
Rp 350,000 10,850,000
JU-1 Sld (D)
401 Sales
2020
Des '31 Des'31
JPn-1 450,000
JKM-
Rp 17,000,000
1
Rp 17,450,000
501 Purchases
2020
Des '31
JPB-1 Rp 3,000,000
JPK-1 Rp 9,000,000
Rp12,000,000
UD Resi
Subsidiary Account Receivable
PER 31 Desember 2020
Toko Nainggolan
2020
des'01 Jan'01
Saldo Rp 250,000 JKM-1 250,000
Des’24
JPn-1 Rp 200,000
Toko Jacson
2020
Des'24
JPn-1 Rp 250,000
UD Resi
Schedule A/R per 31 januari 2021
PER 31 Desember 2020
Rp -
Rp. 3,000,000
UD Resi
Schedule A/P per 31 Desember 2020
PER 31 Desember 2020
Accounts
Accounts Title Dr. Cr.
Number
101 Cash Rp 10.850,000
102 Accounts Receivable Rp 450,000
103 Store Supplies Rp 3,050,000
104 Merchandishe of Inventory Rp 8,850,000
121 Equipment Rp 4,500,000
201 Accounts Payable Rp 3.000,000
301 Ny. Resi Capital Rp 20,600,000
401 Sales Rp 17,450,000
402 Sales return and allowance Rp -
403 sales discount Rp -
501 Purchases Rp 12,000,000
502 Purchases Return Rp - Rp 350,000
503 Purchase discount Rp - Rp -
601 Salaries Expense Rp 1,200,000
604 Electricity, water and telephone expense Rp 500,000
41,400,000 41,400,000
UD Resi
Adjusting Journal
Per 31 DESEMBER 2020
Rp 20,943,750 Rp 20,943,750
UD Resi
Work Sheet
For month the Ended 31, desember 2020
Adjusted Trial Balance Income Statement Financial Position
Trial Balance Adjustment
C.O.A Account Title
D K D K D K D K D K
101 Cash 10.850.000 - - 10.850.000 - - - 10.850.000 -
102 Accounts
450.000 - - 450,000 - - - 450,000 -
Receivable
103 Supplies 3.050.000 - 100.000 2.950.000 - - - 2.950.000 -
104 Merchandise
8.850.000 11.900.000 8.850.000 11.900.000 - - - 11.900.000 -
Inventory
121 Equipment 4.500.000 - - 4.500.000 - - - 4.500.000 -
201 Accounts Payable 3.000.000 - - - 3.000.000 - - - 3.000.000
301 Ny. Resi Capital 20.600.000 - - 20.600.000 - - 20,600,000
401 Sales 17.450.000 - - 17.450.000 17.450.000 - -
501 Purchases 12.000.000 - - 12.000.000 12.000.000 - -
502 Purcahses retur 350.000 350.000 350.000
601 Salaries expenses 1.200.000 - - 1.200.000 1.200.000 - -
604 Electriciti Expense 500.000 500.000 500.000
TOTAL 41.400.000 41.400.000
303 Income Summary - - 8.850.000 11.900.000 8.850.000 11.900.000 8.850.000 11.900.000 - -
602 Depr. Of
93.750 93.750 93.750
Equipment Exps.
122 Accum. Depr
93.750 93.750 93.750
Equipment
603 Supplies Expense 100.000 100.000 100.000
20.943.750 20.943.750 55.393.750 55.393.750 22.743.750 29.700.000 30.650.000 23.693.750
Laba 6.956.250 - - 6.956.250
29.700.000 29.700.000 30.650.000 30.650.000
UD Resi
Income Statement
for Month the end 31 Desember 2020
Sales Rp 17,450,000
Sales return and allowance Rp -
sales discount Rp - Rp - -/-
Net Sales Rp 17,450,000
UD Resi
Financial Position
For month the End 31 desember 2020
Financing activities
Cash in flow 0
Cash out flow 0
Amount from financing activities Rp. 0
Cash inflow from operational activeties Rp 5,100,000
Beginning cash balance Rp 5,750,000
Ending cash balance 31 desember 2020 Rp 10,850,000
UD Resi
Note of Financial Statement
31 des 2020
1. Sales adalah penjualan yang dilakukan oleh UD resi dalam kegiatan usaha yang dilakukan selama 1
bulan baik itu tunai maupun secara kredit. Barang yang dijual oleh UD resi berupa bahan bahan
sembako dan perlengkapan rumah tangga.
2. Purchases adalah pembelian oleh UD Resi untuk melengkapin persediaan barang dagangan selama 1
bulan baik itu tunai maupun secara kredit. Barang yang di beli oleh UD Resi berupa persediaan barang
dagangan Usahanya tersebut.
3. UD Resi memliki 1 anggota pekerja untuk membantu usahanya tersebut. Dan pembayaran gaji untuk
karyawannya tersebut adala Rp. 1.200.000 selama 1 bulan.
4. Akumulasi Penyusutan Peralatan.
Peralatan yang disusutkan berupa kulkas dan stelin. Peralatan tersebut memiliki umur ekonomis 4
tahun. Metode yang digunakan untuk menghitung akumulasi penyusutan peralatan adalah metode
langsung. Perhitungan nya adalah sebagai berikut:
Rp 38,650,000 Rp 38,650,000
UD Resi
Post Closing Trial Balance
Per 31 Desember 2020
Account
Explanation Ref Dr. Cr
Number
101 Cash √ Rp 10,850,000
102 Account Receivable √ Rp 450,000
103 Store supplies √ Rp 2,950,000
104 Merchandise of Invetory √ Rp 11,900,000
121 Equipment √ Rp. 4.500.000
122 Accum depr. equipment Rp. 93,750
201 Account Payable √ Rp 3,000,000
301 Ny. Resi Capital √ Rp 27,556,250
Amount Rp 30,650,000 Rp 30,650,000