NO KETERANGAN
1INVESTASI BERUPA UANG, PERLENGKAPAN,
PERALATAN
10PENAMBAHAN INVESTASI
KAS + Rp 60.000.000,
MODAL (INVESTASI AWAL) + Rp 60.000.000,
BASIC EQUATION OF ACCOUNTING)
DAL PEMILIK
NER EQUITY
BERTAMBAH BERKURANG
NGKAPAN, KAS
PERLENGKAPAN
PERALATAN
MODAL (INVESTASI)
PERALATAN PERLENGKAPAN KAS
PERALATAN
PERALATAN PERLENGKAPAN
PERALATAN
UTANG USAHA
KAS
UTANG USAHA
CARA PIUTANG USAHA
MODAL (PJ)
CARA KAS
MODAL (PJ)
KAS PIUTANG USAHA
KAS
MODAL (BU)
KAS
MODAL (PRIVE)
KAS
MODAL (INVESTASI)
Rp 60.000.000,-
Rp 60.000.000,-
AHAAN
USAHA
PRIVE)
HANSEN BERJAYA
LAPORAN LABA RUGI (INCOME STATEMENT)
UNTUK PERIODE YANG BERAKHIR TANGGAL 31 JANUARI 20
PENDAPATAN JASA
BEBAN USAHA:
BEBAN GAJI
LABA USAHA
HANSEN BERJAYA
LAPORAN PERUBAHAN MODAL (CAPITAL STATEMENT)
UNTUK PERIODE YANG BERAKHIR TANGGAL 31 JANUARI 20
MODAL AWAL TUAN HANSEN
LABA USAHA
PRIVE TUAN HANSEN
MODAL AKHIR TUAN HANSEN
HANSEN BERJAYA
NERACA (BALANCE SHEET)
PERIODE 31 JANUARI 2018
AKTIVA: AKTIVA:
KAS 18,800,000 UTANG USAHA
PERALATAN 7,000,000 MODAL AKHIR
600,000
-500,000
100,000
STATEMENT)
1 JANUARI 2018
25,000,000
100,000
-300,000
24,800,000
1,000,000
24,800,000
25,800,000
SOLUSI SOAL NO. 1 HALAMAN 21
AKTIVA
TGL KAS PIUTANG USAHA
1-May 60,000,000 0
5-May -3,000,000 0
SALDO 57,000,000 0
9-May -400,000 0
SALDO 56,600,000 0
12-May 0 0
SALDO 56,600,000 0
15-May -750,000 0
SALDO 55,850,000 0
17-May -1,000,000 0
SALDO 54,850,000 0
20-May 3,500,000 0
SALDO 58,350,000 0
24-May 0 1,800,000
SALDO 58,350,000 1,800,000
26-May -1,500,000 0
SALDO 56,850,000 1,800,000
29-May 1,500,000 -1,500,000
SALDO 58,350,000 300,000
31-May 1,500,000 5,000,000
SALDO 59,850,000 5,300,000
66,750,000
GRACE BEAUT
LAPORAN LABA RUGI
UNTUK PERIODE YANG BERAKH
PENDAPATAN JASA
(Rp 3.500.000,- + Rp 1.800.000,- + Rp 6.500.000,-)
BEBAN USAHA:
BEBAN SEWA
BEBAN LAIN-LAIN
JUMLAH BEBAN USAHA
LABA USAHA
GRACE BEAUT
LAPORAN PERUBAHAN MODAL
UNTUK PERIODE YANG BERAKH
MODAL AWAL NONA GRACE
LABA USAHA
PRIVE NONA GRACE
MODAL AKHIR NONA GRACE
GRACE BEAUT
PERIODE 31 M
AKTIVA:
KAS
PIUTANG USAHA
PERLENGKAPAN
PERALATAN
JUMLAH AKTIVA
AKTIVA KEWAJIBAN + MODAL
PERLENGKAPAN PERALATAN UTANG USAHA
0 0 0
0 0 0
0 0 0
0 400,000 0
0 400,000 0
1,200,000 0 1,200,000
1,200,000 400,000 1,200,000
0 0 0
1,200,000 400,000 1,200,000
0 0 -1,000,000
1,200,000 400,000 200,000
0 0 0
1,200,000 400,000 200,000
0 0 0
1,200,000 400,000 200,000
0 0 0
1,200,000 400,000 200,000
0 0 0
1,200,000 400,000 200,000
0 0 0
1,200,000 400,000 200,000
66,750,000 66,750,000
3,000,000
750,000
-3,750,000
8,050,000
60,000,000
8,050,000
-1,500,000
66,550,000
200,000
66,550,000
66,750,000
SOLUSI SOAL NO. 2 HALAMAN 22
AKTIVA
TANGGAL KAS WESEL TAGIH PERLENGKAPAN
1 JUNI 75,000,000 0 0
2 JUNI 0 0 5,000,000
SALDO 75,000,000 0 5,000,000
06 JUNI -800,000 0 0
SALDO 74,200,000 0 5,000,000
07 JUNI -850,000 0 850,000
SALDO 73,350,000 0 5,850,000
11 JUNI 3,000,000 0 0
SALDO 76,350,000 0 5,850,000
14 JUNI -1,000,000 0 0
SALDO 75,350,000 0 5,850,000
16 JUNI -650,000 0 0
SALDO 74,700,000 0 5,850,000
19 JUNI 0 6,000,000 0
SALDO 74,700,000 6,000,000 5,850,000
22 JUNI -700,000 0 0
SALDO 74,000,000 6,000,000 5,850,000
24 JUNI 0 0 0
SALDO 74,000,000 6,000,000 5,850,000
25 JUNI 3,000,000 -3,000,000 0
SALDO 77,000,000 3,000,000 5,850,000
27 JUNI -1,500,000 0 0
SALDO 75,500,000 3,000,000 5,850,000
29 JUNI -400,000 0 400,000
SALDO 75,100,000 3,000,000 6,250,000
30 JUNI 0 0 -5,200,000
SALDO 75,100,000 3,000,000 1,050,000
80,050,000
KAP YOVEL AND FRIENDS
LAPORAN LABA RUGI (INCOME STATEMENT)
UNTUK PERIODE YANG BERAKHIR TANGGAL 30 JUN
PENDAPATAN JASA
(Rp 3.000.000,- + Rp 6.000.000,-)
BEBAN USAHA:
BEBAN SEWA
BEBAN LISTRIK
BEBAN GAJI
BEBAN PERLENGKAPA
JUMLAH BEBAN USAHA
LABA USAHA
9,000,000
800,000
650,000
1,500,000
5,200,000
8,150,000 -8,150,000
850,000
RIENDS
CAPITAL STATEMENT)
TANGGAL 30 JUNI 2013
75,000,000
850,000
-700,000
75,150,000
AND FRIENDS
ALANCE SHEET)
30 JUNI 2013
PASIVA:
UTANG USAHA 900,000
WESEL BAYAR 4,000,000
MODAL 75,150,000
BEBAN SEWA
PEND. JASA
BEBAN LISTRIK
PEND. JASA
PRIVE
BEBAN GAJI
BEBAN PERLENGKAPAN
SOLUSI SOAL 5 HALAMAN 23 - 24
AKTIVA
TGL KAS PIUTANG USAHA
1-Aug 50,000,000 0
3-Aug -12,500,000 0
SALDO 37,500,000 0
5-Aug -400,000 0
SALDO 37,100,000 0
8-Aug 500,000 0
SALDO 37,600,000 0
10-Aug 800,000 300,000
SALDO 38,400,000 300,000
11-Aug 0 0
SALDO 38,400,000 300,000
13-Aug 0 0
SALDO 38,400,000 300,000
14-Aug 0 750,000
SALDO 38,400,000 1,050,000
16-Aug -275,000 0
SALDO 38,125,000 1,050,000
18-Aug 0 0
SALDO 38,125,000 1,050,000
20-Aug 1,000,000 -1,000,000
SALDO 39,125,000 50,000
21-Aug -1,500,000 0
SALDO 37,625,000 50,000
24-Aug -450,000 0
SALDO 37,175,000 50,000
25-Aug -500,000 0
SALDO 36,675,000 50,000
27-Aug -450,000 0
SALDO 36,225,000 50,000
29-Aug 0 0
SALDO 36,225,000 50,000
31-Aug 0 0
SALDO 36,225,000 50,000
66,675,00
PENDAPATAN JASA
(Rp 500.000,- + Rp 1.100.000,- + Rp 750.000,-)
BEBAN USAHA:
BEBAN SEWA
BEBAN IKLAN
BEBAN GAJI
BEBAN LISTRIK
BEBAN LAIN-LAIN
BEBAN PERLENGKAPAN
BEBAN PENYUSUTAN PERALATAN
JUMLAH BEBAN USAHA
RUGI USAHA
p 750.000,-) 2,350,000
400,000
275,000
1,500,000
450,000
450,000
1,000,000
100,000
-4,175,000
-1,825,000
BEBAN SEWA
PENDAPATAN JASA
PENDAPATAN JASA
PENDAPATAN JASA
BEBAN IKLAN
BEBAN GAJI
BEBAN LISTRIK
PRIVE TN. NB
BEBAN LAIN-LAIN
B. PERLENGKAPAN
B. PENY. PERALATAN
SOLUSI SOAL 7 HALAMAN 25
AKTIVA
TGL KAS PIUTANG USAHA
1-Mar 50,000,000 0
6-Mar -2,500,000 0
SALDO 47,500,000 0
8-Mar 2,000,000 1,500,000
SALDO 49,500,000 1,500,000
10-Mar -300,000 0
SALDO 49,200,000 1,500,000
12-Mar -3,500,000 0
SALDO 45,700,000 1,500,000
16-Mar -800,000 0
SALDO 44,900,000 1,500,000
18-Mar -200,000 0
SALDO 44,700,000 1,500,000
20-Mar -350,000 0
SALDO 44,350,000 1,500,000
22-Mar -320,000 0
SALDO 44,030,000 1,500,000
25-Mar 1,500,000 -1,500,000
SALDO 45,530,000 0
26-Mar 1,500,000 0
SALDO 47,030,000 0
27-Mar 0 1,800,000
SALDO 47,030,000 1,800,000
28-Mar -1,000,000 0
SALDO 46,030,000 1,800,000
31-Mar -2,000,000 0
SALDO 44,030,000 1,800,000
31-Mar 0 0
SALDO 44,030,000 1,800,000
51,730,000
GALANG DOORSM
LAPORAN LABA RUGI
UNTUK PERIODE YANG BERAKHIR TA
PENDAPATAN JASA
(Rp 3.500.000,- + Rp 1.500.000,- + Rp 1.800.000,-)
=
BEBAN IKLAN
BEBAN TRANSPORTASI
BEBAN TELEPON
BEBAN LISTRIK DAN AIR
BEBAN GAJI
BEBAN PERLENGKAPAN
JUMLAH BEBAN USAHA
LABA USAHA
GALANG DOORSM
LAPORAN PERUBAHAN MODAL
UNTUK PERIODE YANG BERAKHIR TA
MODAL AWAL TUAN GALANG
LABA USAHA
PRIVE TUAN GALANG
MODAL AKHIR TUAN GALANG
GALANG DOORSM
PERIODE 30 SEPTEMB
AKTIVA:
KAS
PIUTANG USAHA
PERLENGKAPAN
PERALATAN
JUMLAH AKTIVA
AKTIVA KEWAJIBAN + MODAL
PERLENGKAPAN PERALATAN UTANG USAHA MODAL
0 0 0 50,000,000
2,500,000 0 0 0
2,500,000 0 0 50,000,000
0 0 0 3,500,000
2,500,000 0 0 53,500,000
0 0 0 -300,000
2,500,000 0 0 53,200,000
0 5,000,000 1,500,000 0
2,500,000 5,000,000 1,500,000 53,200,000
800,000 0 0 0
3,300,000 5,000,000 1,500,000 53,200,000
0 0 0 -200,000
3,300,000 5,000,000 1,500,000 53,000,000
0 0 0 -350,000
3,300,000 5,000,000 1,500,000 52,650,000
0 0 0 -320,000
3,300,000 5,000,000 1,500,000 52,330,000
0 0 0 0
3,300,000 5,000,000 1,500,000 52,330,000
0 0 0 1,500,000
3,300,000 5,000,000 1,500,000 53,830,000
0 0 0 1,800,000
3,300,000 5,000,000 1,500,000 55,630,000
0 0 -1,000,000 0
3,300,000 5,000,000 500,000 55,630,000
0 0 0 -2,000,000
3,300,000 5,000,000 500,000 53,630,000
-2,400,000 0 0 -2,400,000
900,000 5,000,000 500,000 51,230,000
51,730,000 51,730,000
GALANG DOORSMEER
APORAN LABA RUGI (INCOME STATEMENT)
ERIODE YANG BERAKHIR TANGGAL 31 MARET 2014
300,000
200,000
350,000
320,000
2,000,000
2,400,000
-5,570,000
1,230,000
GALANG DOORSMEER
RAN PERUBAHAN MODAL (CAPITAL STATEMENT)
ERIODE YANG BERAKHIR TANGGAL 31 MARET 2014
G 50,000,000
1,230,000
0
NG 51,230,000
GALANG DOORSMEER
NERACA (BALANCE SHEET)
PERIODE 30 SEPTEMBER 2007
PASIVA
44,030,000 UTANG USAHA 500,000
1,800,000 MODAL AKHIR 51,230,000
900,000
5,000,000
51,730,000 51,730,000
KETERANGAN
Investasi Awal
Pend. Jasa
B. Iklan
B. Transport
B. Telepon
B. Listrik, air
Pend. Jasa
Pend. Jasa
B. Gaji
B. Perlengkapn
RUMUS:
1HARTA = KEWAJIBAN + MODAL
PT ALPHA
A HARTA = KEWAJIBAN + MODAL AWAL
Rp 4.500.000,- = Rp 1.500.000,- + MOD
MODAL AWAL = RP 4.500.000,- - Rp 1.5
MODAL AWAL = Rp 3.000.000,-
PT BETA
D MODAL AKHIR = MODAL AWAL + LABA
Rp 7.400.000,- = MODAL AWAL + Rp 3.0
Rp 7.400.000,- = MODAL AWAL + Rp 1.9
MODAL AWAL = Rp 7.400.000,- - Rp 1.9
MODAL AWAL = Rp 5.500.000,-
PT GAMMA
F MODAL AKHIR = MODAL AWAL + LABA
Rp 10.000.000,- = MODAL AWAL + Rp 1
Rp 10.000.000,- = MODAL AWAL + Rp 1
MODAL AWAL = Rp 10.000.000,- - Rp 1.
MODAL AWAL = Rp 8.600.000,-
E HARTA = KEWAJIBAN + MODAL AWAL
HARTA = Rp 2.900.000,- + Rp 8.600.000
HARTA = Rp 11.500.000,-
N + MODAL AWAL
ODAL AWAL
000,- + MODAL AWAL
000,- - Rp 1.500.000,-
ODAL AWAL
AN + Rp 5.500.000,-
0,- - Rp 5.500.000,-
BAHAN MODAL
+ Rp 0,-.
Rp 0,-
+ Rp 1.100.000,-