a Rp 5,000,000.00 Rp 1,000,000.00
b Rp 600,000.00
c Rp 900,000.00
d Rp 1,000,000.00
e -Rp 120,000.00
f -Rp 300,000.00
g -Rp 200,000.00
Rp 5,380,000.00 Rp 900,000.00 Rp - Rp 1,600,000.00 =
Rp 7,880,000.00 =
LIABILITES = EQUITY
Retained Earnings
Account Payable Share Capital
Rev. Exp.
Rp 6,000,000.00
Rp 600,000.00
Rp 900,000.00
Rp 1,000,000.00
-Rp 120,000.00
-Rp 300,000.00
-Rp 200,000.00
Rp 400,000.00 = Rp 5,700,000.00 Rp 1,900,000.00 -Rp 120,000.00
Rp 7,880,000.00
Div.
Rp -
Fitness Center Citra
General Journal
May 31, 2001
Rp 16,800,000.00
Rp 7,200,000.00
Rp 5,000,000.00
Rp 15,000,000.00
Rp 6,600,000.00
Rp 4,000,000.00
Rp 248,000.00
Rp 1,800,000.00
Rp 420,000.00
Rp 600,000.00
Rp 600,000.00
Rp 60,000.00
Rp 3,000,000.00
Rp 61,328,000.00
FITNESS CENTER CITRA
LEDGER
May 31, 2001
Total Rp 7,200,000.00
Account: Miscellaneous Expenses 500
NO Date Debit Date Credit
1 May 08, 2001 Rp 248,000.00
Total Rp 248,000.00
Total Rp 20,000,000.00
Total Rp 12,000,000.00
Total Rp 4,200,000.00
Kredit
Rp 2,400,000.00
Rp 200,000.00
Rp 1,600,000.00
Rp 4,200,000.00
Trial Balance
Account
Debit Credit
Cash Rp 10,472,000.00
Equity Rp 17,400,000.00
Prive Rp 480,000.00
Revenue Rp 10,600,000.00
Rent Expenses Rp 7,200,000.00
Miscellaneous Expenses Rp 248,000.00
Equipment Rp 20,000,000.00
Account Payable Rp 12,000,000.00
Account Receivable Rp 1,600,000.00
Rp 40,000,000.00 Rp 40,000,000.00
Prepaid Rent
Depreciation Expense of Equipment
Acumulation Depreciation of Equipment
Salaries Expenses
Salary Payable
Total
TOTAL
Fitness Center Citra
Work Sheet
May 31, 2001
Rp 20,000,000.00
Rp 12,000,000.00
Rp 1,600,000.00
Rp 200,000.00
Rp 1,600,000.00
Rp 10,600,000.00 Rp 37,352,000.00 Rp 31,200,000.00
Rp 6,152,000.00
Rp 10,600,000.00 Rp 37,352,000.00 Rp 37,352,000.00
Fitness Center Citra
Income Statement
May 31, 2001
Revenue
Revenue Rp 10,600,000.00
Total Revenue Rp 10,600,000.00
Expenses
Miscellaneous Expenses Rp 248,000.00
Prepaid Rent Rp 2,400,000.00
Salaries Expenses Rp 1,600,000.00
Depreciation Expense of Equipment Rp 200,000.00
Total Expenses Rp 4,448,000.00
Profit Rp 6,152,000.00
Fitness Center Citra
Change Capital Report
May 31, 2001
Beginning Capital Rp 17,400,000.00
Profit Rp 6,152,000.00
Drawing Rp 480,000.00
Capital Increase Rp 5,672,000.00
Ending Capital Rp 23,072,000.00
Fitness Center Citra
Balance Sheet
May 31, 2001
Activa Pasiva
Cash Rp 10,472,000.00 Liabilities
Account Receivable Rp 1,600,000.00 Account Payable
Rent Expenses Rp 4,800,000.00 Salary Payable
Equipment Rp 20,000,000.00 Capital
Acumulation Depreciation of Equipment -Rp 200,000.00 Citra's Capital
Total Rp 36,672,000.00
Pasiva
Rp 12,000,000.00
Rp 1,600,000.00
Rp 23,072,000.00
Rp 36,672,000.00
Fitess Center Citra
Closing Entries
May 31, 2001
Account Debit Credit
Revenue Rp 10,600,000.00
Prepaired Rent Rp 2,400,000.00
Salary Expenses Rp 1,600,000.00
Depreciation Expenses of Equipment Rp 200,000.00
Miscellaneous Expenses Rp 248,000.00
Citra's Profit Rp 6,152,000.00