PD AMAN
30-Dec-99
Assets
Cash 700,000
Account Receivable 350,000
Merchandise Inventory 600,000
Office Equipment 1,000,000
Accumulated Depreciation (250,000)
750,000
Total Assets 2,400,000
Adjusting :
Jan'31 Kerugian Piutang Bulan ini ditaksir dari saldo penjualan : 2% dari saldo Penjualan
Persediaan barang dagangan per 31 januari 2009 Rp. 800.000
Beban penyusutan peralatan kantor ditetapkan bulan ini : Rp. 125.000
Beban lain-lain yang dibayar bulan ini sebesar : Rp. 50.000
oleh Toko AA
0.000 kepada Toko CC
Rp. 240.000 , Kwitansi No.2
n/30 , Rp. 600.000 Toko ZZ
Rp. 175.000 pada PT. No.001
C , Kwitansi No.4
as : No. 002 sebesar Rp. 48.000
a Kas: No.003 sebesar Rp. 450.000 pada PT. SS
besar Rp. 185.000 Kuitansi No.5
yarat 2/10, n/30 kepada Toko AA . Faktur No.2
gan bukti pengeluaran Kas :
Rp. 125.000 kepada PT. YY
lah Rp. 650.000 Kepada Toko BB , Faktur No. 3
ah Rp. 500.000 dari Toko XX
ah Rp. 450.000 dari PT.YY
ebesar Rp. 250.000 Kuitansi No.6
mbelian tanggal 21 Jan senilai Rp. 100.000 pada PT YY
10, n/30 kepada Toko AA , Faktur No.4
yarat : 2/10, n/30 kepada Toko CC Faktur No.5
ual tanggal 26 Januari senilai Rp. 50.000 Pada toko CC
i : Rp. 125.000
PD UD AMAN
GENERAL JOURNAL
PER 31 JAUARY 2018
IN RUPIAH
DATE EXPLANATION REFF DEBIT KREDIT
1-Jan CASH Rp 250,000.00
ACCOUNT RECEIVABLE Rp 250,000.00
3-Jan ACCOUNT RECEIVABLE Rp 600,000.00
CASH Rp 600,000.00
8-Jan CASH Rp 240,000.00
SALES Rp 240,000.00
10-Jan PURCHASE Rp 600,000.00
ACCOUNT PAYABLE Rp 600,000.00
11-Jan ACCOUNT PAYABLE Rp 175,000.00
CASH Rp 175,000.00
13-Jan CASH Rp 588,000.00
SALES DISCOUNT Rp 12,000.00
ACCOUNT RECEIVABLE Rp 600,000.00
14-Jan ELECTRICITY AND TELEPHONE EXPENSE Rp 48,000.00
CASH Rp 48,000.00
15-Jan PURCHASE Rp 450,000.00
CASH Rp 450,000.00
15-Jan CASH Rp 185,000.00
SALES Rp 185,000.00
17-Jan ACCOUNT RECEIVABLE Rp 400,000.00
SALES Rp 400,000.00
18-Jan ACCOUNT PAYABLE Rp 600,000.00
CASH Rp 582,000.00
PURCHASE DISCOUNT Rp 18,000.00
19-Jan ACCOUNT PAYABLE Rp 125,000.00
CASH Rp 125,000.00
20-Jan ACCOUNT RECEIVABLE Rp 650,000.00
SALES Rp 650,000.00
20-Jan ACCOUNT PAYABLE Rp 500,000.00
Rp 500,000.00
21-Jan PURCHASES Rp 450,000.00
ACCOUNT PAYABLE Rp 450,000.00
22-Jan CASH Rp 250,000.00
SALES Rp 250,000.00
23-Jan ACCOUNT PAYABLE Rp 100,000.00
PURCHASES RETURN Rp 100,000.00
25-Jan ACCOUNT RECEIVABLE Rp 550,000.00
SALES Rp 550,000.00
26-Jan ACCOUNT RECEIVABLE Rp 400,000.00
SALES Rp 400,000.00
27-Jan SALES RETURN Rp 50,000.00
ACCOUNT RECEIVABLE Rp 50,000.00
28-Jan CASH Rp 400,000.00
ACCOUNT RECEIVABLE Rp 400,000.00
29-Jan CASH Rp 637,000.00
SALES DISCOUNT Rp 13,000.00
ACCOUNT RECEIVABLE Rp 650,000.00
30-Jan SALARIES EXPENSE Rp 450,000.00
CASH Rp 450,000.00
31-Jan CASH Rp 75,000.00
SALES Rp 75,000.00
TOTAL Rp 8,798,000.00 Rp 8,798,000.00
PD AMAN
LEDGER
PER 31 JANUARY 2018
IN RUPIAH
101 . CASH
1 /1 SALDO AWAL Rp 700,000.00 11/1. Rp 175,000.00
1/1. Rp 250,000.00 14/1. Rp 48,000.00
8/1. Rp 240,000.00 15/1. Rp 450,000.00
13/1. Rp 588,000.00 18/1. Rp 582,000.00
15/1. Rp 185,000.00 19./1 Rp 125,000.00
22/1. Rp 250,000.00 30/1. Rp 450,000.00
28/1. Rp 400,000.00 Rp 1,830,000.00
29/1. Rp 637,000.00
31/1. Rp 75,000.00
Rp 3,325,000.00
Rp 1,495,000.00
401 SALES
3/1. Rp 600,000.00
8/1. Rp 240,000.00
15/1. Rp 185,000.00
17/1. Rp 400,000.00
20/1. Rp 650,000.00
22/1. Rp 250,000.00
25/1. Rp 550,000.00
26/1. Rp 400,000.00
31/1. Rp 75,000.00
Rp 3,350,000.00
Rp 3,350,000.00
501. PURCHASES
10/1. Rp 600,000.00
15/1. Rp 450,000.00
20/1. Rp 500,000.00
21/1. Rp 450,000.00
Rp 2,000,000.00
UD AMAN
ADJUSMENT ENTIRES
PER 31 JANUARI 2018
IN RUPIAH
DATE DESCRIPTION REFF DEBIT
31-Jan BAD DEBT EXPENSE Rp 67,000.00
ALLOWANCE FOR DABT DEBT
Rp 250,000.00
Rp 850,000.00
Rp 2,100,000.00
Rp 3,350,000.00
Rp 18,000.00
Rp 100,000.00
Rp 6,668,000.00
CREDIT
Rp 67,000.00
Rp 600,000.00
Rp 800,000.00
Rp 125,000.00
Rp 50,000.00
Rp 1,642,000.00
P
TRIAL BALANCE
NO ACCOUNT NAME OF ACCOUNT
DEBIT KREDIT
101 CASH Rp 1,495,000.00
102 MERCHABDISE INVENTORY Rp 1,000,000.00
103 ACCOUNT RECEIVABLE Rp 600,000.00
121 OFFICE EQUIPMENT Rp 1,000,000.00
122 ACCUMULATED DESCRIPTION OF EQUIPMENT Rp 250,000.00
201 ACCOUNT PAYABLE Rp 850,000.00
301 Tn CAPITAL AMAN Rp 2,100,000.00
401 SALES Rp 3,350,000.00
402 SAES DISCOUNT Rp 25,000.00
403 SALES RETURN Rp 50,000.00
501 PURCHASES Rp 2,000,000.00
502 PURCHASES DISCOUNT Rp 18,000.00
503 PURCHASES RETURN Rp 100,000.00
601 SALARIES EXPENSE Rp 450,000.00
506 ELECTRICITY AND TELEPHONE EXPENSE Rp 48,000.00
TOTAL Rp 6,668,000.00 Rp 6,668,000.00
Rp 18,000.00
Rp 100,000.00
Rp 67,000.00
Rp 800,000.00
Rp 50,000.00
SALES
SALES RETURN AND ALLOWANCE
SALES DISCOUNT
NET SALES
OPENING EXPENSE:
ELECTRICITY, AND TELEPHONE EXPENSE
SALARIES EXPENSE
BAD DEBT EXPENSE
OTHER EXPENSE
DEPR. OFFICE EQUIPMENT EXPENSE
AMOUNTS EXPENSE
NET INCOME
UD AMAN
T BALANCE STATEMEN
8 PER 31 JANUARY 2018
IN RUPIAH
Rp 3,350,000.00
BALANCE STATEMENT
-Rp 25,000.00
-Rp 50,000.00 Current Assets :
Rp 3,275,000.00 Cash Rp 1,495.000
Accounts Receivable Rp 1,000.000
Allowance For Bad Debt Rp (67.000)
Rp 600,000.00 Merchandise of Inventory Rp 800.000
Amounts, CA Rp 3,228.000
Fixed Assets :
Office Equipment Rp 1,000.000
Rp 1,882,000.00 Acc. Depr- Office Equipment Rp (375.000)
Rp 2,482,000.00 Amounts, FA Rp 625.000
-Rp 800,000.00
Rp 1,682,000.00 Amounts Rp 3,853.000
Rp 1,593,000.00
Rp 48,000.00
Rp 450,000.00 UD AMAN
Rp 67,000.00 CAPITAL STATEMENT
Rp 50,000.00 PER 31 JANUARY 2018
Rp 125,000.00 IN RUPIAH
-Rp 740,000.00 Tn. Aman Capital, Beginning
Rp 853,000.00 Net Income
Tn. Aman Capital, Ending
UD AMAN
ALANCE STATEMEN
R 31 JANUARY 2018
IN RUPIAH
LANCE STATEMENT
Current Payable :
Accounts Payable Rp 850.000
Other Payable Rp 50.000
Amounts, CP Rp 900.000
Owner's Equity
Mr. Aman, Capital Rp 2,953.000
Amounts Rp 3,853.000
AN
EMENT
RY 2018
AH
Rp 2,100.000
Rp 853.000
Rp 2,953.000