Acc Adjusted TRIAL
No. ACCOUNT BALANCE
D C
1 ASSET X
2 LIABILITY X
3 EQUITY X
4 REVENUE X
5 EXPENSE X
Total x x
PENYUSUNAN KERTA KERJA (WORK SHEET)
UNTUK PENYUSUNAN LAPORAN KEUANGAN
• Kertas Kerja disusun sebagai berikut:
Acc TRIAL BALANCE ADJUSTED INCOME BALANCE
No. ACCOUNT ADJUSMENT TRIAL BALANCE STATEMENT SHEET
D C D C D C D C D C
1 ASSET X X X X X
2 LIABILITY X X X X X
3 EQUITY X X X X X
4 REVENUE X X X X X
5 EXPENSE X X X X X
Total x x x x x x x x x x
Net Income X X
X X X X
• Penyusunan laporan keuangan dilakukan seperti biasa.
Contoh Work Sheet
• Contoh: Perusahaan Anisa Rental melaporkan trial
balance sebagai berikut:
Trial Balance
Dr Cr
Cash 33,000
Prepaid insurance 8,640
Supplies 26,400
Land 124,000
Building 100,000
Equipment 260,000
Accumulated depreciation-Building 20,000
Accumulated depreciation-Equipment 104,000
Notes payable 100,000
Accounts payable 18,620
Unearned rent revenue 20,400
Anisya, Capital 181,320
Anisya, Drawing 62,000
Rent revenue 323,920
Salaries expense 141,200
Interest expense 7,000
Miscellaneous 6,020
768,260 768,260
Contoh Work Sheet-Lanjutan
• Data penyesuaian per 31 Desember, yaitu sebagai
berikut:
1. Unearned revenue yang diakui untuk tahun berjalan
Rp3,400.
2. Persediaan supplies yang ada digudang Rp4,400.
3. Beban asuransi untuk tahun yang berjalan Rp1,920.
4. Penyusutan gedung untuk periode berjalan Rp5,000
5. Penyusutan peralatan untuk periode berjalan
Rp26,000.
6. Beban Bunga yang harus sudah diakui Rp5,000.
7. Pendapatan yang harus segera diakui Rp2,800
8. Beban Gaji yang masih harus dibayar Rp1,280.
Contoh Work Sheet-Adjusment
Dr Unearned Revenue 3,400
Cr Rent Revenue 3,400
Dr Supllies expense 22,000
Cr Supplies 22,000
Dr Insurance expense 1,920
Cr Prepaid Insirance 1,920
Dr Depeciation expense-Building 5,000
Cr Accumulaed depreciation-Building 5,000
Dr Depreciation expense-Equipment 26,000
Cr Accumulated depreciation-Equipment 26,000
Contoh Work Sheet - Adjusment
Dr Interset expense 5,000
Cr Interset payable 5,000
Dr Account Receivable 2,800
Cr Rent Revenue 2,800
Dr Salaries expense 1,280
Cr Salaries payable 1,280
Penyelesaian Work Sheet-1
Trial Balance Adjustment
Dr Cr Dr Cr
Cash 33,000
Prepaid insurance 8,640 1,920
Supplies 26,400 22,000
Land 124,000
Building 100,000
Equipment 260,000
Accumulated depreciation-Building 20,000 5,000
Accumulated depreciation-Equipment 104,000 26,000
Notes payable 100,000
Accounts payable 18,620
Unearned rent revenue 20,400 3,400
Anisya, Capital 181,320
Anisya, Drawing 62,000
Rent revenue 323,920 3,400
2,800
Salaries expense 141,200 1,280
Interest expense 7,000 5,000
Miscellaneous 6,020
768,260 768,260
Supplies expense 22,000
Insurance expense 1,920
Depreciation expense-Building 5,000
Depreciation expense-Equipment 26,000
Interset payable 5,000
Accounts Receivable 2,800
Salaries payable 1,280
67,400 67,400
Net Income
Penyelesaian Work Sheet-2
Trial Balance Adjustment Adjusted Trial Balance
Dr Cr Dr Cr Dr Cr
Cash 33,000 33,000
Prepaid insurance 8,640 1,920 6,720
Supplies 26,400 22,000 4,400
Land 124,000 124,000
Building 100,000 100,000
Equipment 260,000 260,000
Accumulated depreciation-Building 20,000 5,000 25,000
Accumulated depreciation-Equipment 104,000 26,000 130,000
Notes payable 100,000 100,000
Accounts payable 18,620 18,620
Unearned rent revenue 20,400 3,400 17,000
Anisya, Capital 181,320 181,320
Anisya, Drawing 62,000 62,000
Rent revenue 323,920 3,400 330,120
2,800
Salaries expense 141,200 1,280 142,480
Interest expense 7,000 5,000 12,000
Miscellaneous 6,020 6,020
768,260 768,260
Supplies expense 22,000 22,000
Insurance expense 1,920 1,920
Depreciation expense-Building 5,000 5,000
Depreciation expense-Equipment 26,000 26,000
Interset payable 5,000 5,000
Accounts Receivable 2,800 2,800
Salaries payable 1,280 1,280
67,400 67,400 808,340 808,340
Net Income
Penyelesaian Work Sheet-3
Trial Balance Adjustment Adjusted Trial Balance Income Statement
Dr Cr Dr Cr Dr Cr Dr Cr
Cash 33,000 33,000
Prepaid insurance 8,640 1,920 6,720
Supplies 26,400 22,000 4,400
Land 124,000 124,000
Building 100,000 100,000
Equipment 260,000 260,000
Accumulated depreciation-Building 20,000 5,000 25,000
Accumulated depreciation-Equipment 104,000 26,000 130,000
Notes payable 100,000 100,000
Accounts payable 18,620 18,620
Unearned rent revenue 20,400 3,400 17,000
Anisya, Capital 181,320 181,320
Anisya, Drawing 62,000 62,000
Rent revenue 323,920 3,400 330,120 330,120
2,800
Salaries expense 141,200 1,280 142,480 142,480
Interest expense 7,000 5,000 12,000 12,000
Miscellaneous 6,020 6,020 6,020
768,260 768,260
Supplies expense 22,000 22,000 22,000
Insurance expense 1,920 1,920 1,920
Depreciation expense-Building 5,000 5,000 5,000
Depreciation expense-Equipment 26,000 26,000 26,000
Interset payable 5,000 5,000
Accounts Receivable 2,800 2,800
Salaries payable 1,280 1,280
67,400 67,400 808,340 808,340 215,420 330,120
Net Income 114,700
330,120 330,120
Penyelesaian Work Sheet-4
Trial Balance Adjustment Adjusted Trial Balance Income Statement Balane Sheet
Dr Cr Dr Cr Dr Cr Dr Cr Dr Cr
Cash 33,000 33,000 33,000
Prepaid insurance 8,640 1,920 6,720 6,720
Supplies 26,400 22,000 4,400 4,400
Land 124,000 124,000 124,000
Building 100,000 100,000 100,000
Equipment 260,000 260,000 260,000
Accumulated depreciation-Building 20,000 5,000 25,000 25,000
Accumulated depreciation-Equipment 104,000 26,000 130,000 130,000
Notes payable 100,000 100,000 100,000
Accounts payable 18,620 18,620 18,620
Unearned rent revenue 20,400 3,400 17,000 17,000
Anisya, Capital 181,320 181,320 181,320
Anisya, Drawing 62,000 62,000 62,000
Rent revenue 323,920 3,400 330,120 330,120
2,800
Salaries expense 141,200 1,280 142,480 142,480
Interest expense 7,000 5,000 12,000 12,000
Miscellaneous 6,020 6,020 6,020
768,260 768,260
Supplies expense 22,000 22,000 22,000
Insurance expense 1,920 1,920 1,920
Depreciation expense-Building 5,000 5,000 5,000
Depreciation expense-Equipment 26,000 26,000 26,000
Interset payable 5,000 5,000 5,000
Accounts Receivable 2,800 2,800 2,800
Salaries payable 1,280 1,280 1,280
67,400 67,400 808,340 808,340 215,420 330,120
Net Income 114,700 114,700
330,120 330,120 592,920 592,920
LAPORAN KEUANGAN
ANISYA RENTAL
INCOME STATEMENT
FOR THE YEAR ENDED DECEMBER 31, 2013
REVENUE
Rent revenue 330,120
EXPENSE
Salaries expense 142,480
Interest expense 12,000
Miscellaneous 6,020
Supplies expense 22,000
Insurance expense 1,920
Depreciation expense-Building 5,000
Depreciation expense-Equipment 26,000
215,420
Net Income 114,700
LAPORAN KEUANGAN - LANJUTAN
ANISYA RENNTAL
STATEMENT OF CHANGES IN OWNES EQUITY
FOR THE YAER ENDED DECEMBER 31,2013
Beginning balance, January 1 181,320
Net Income for the year 114,700
Less Drawig 62,000
Increase in equity 52,700
Ending Balance, December 31 234,020
LAPORAN KEUANGAN - LANJUTAN
ANISYA RENTAL
BALANCE SHEET
31-Dec-13
CURRENT ASSET LIABILITY
Cash 33,000 Note Payable 100,000
Account receivable 2,800 Account payable 18,620
Prepaid Insurance 6,720 Interest payable 5,000
Supplies 4,400 Salaries payabe 1,280
46,920 Unearned revenue 17,000
FIXED ASSETS 141,900
Land 124,000
Buliding 100,000 CAPITAL
Accumulated depreciation (25,000) Anisya, Capital 234,020
Equipmet 260,000
Accumulated depreciation (130,000)
329,000
Total Asets 375,920 Total Liabilities and Capital 375,920
CLOSING ENTRIES
• Yaitu menutup semua akun laba-rugi periode
berjalan agar saldo-saldo akun tersebut menjadi
nol.
• Prosedur closing entries:
1. Tutup semua akun pendapatan ke akun income
summary,
2. Tutup semua akun beban ke akun income
summary,
3. Tutup akun income summary ke akun modal,
4. Tutup akun drawing ke akun modal
POST CLOSING TRIAL BALANCE
• Untuk menguji apakah jurnal penutup dan posting le
dalam akun sudah dilakukan dengan benar.
• Uji keseimbangan saldo normal akun
Account Dr Cr
Assers X
Liabialities X
Equities X
Xx xx
Reversing Entries
• Reversing entry adalah membalik jurnal
peyesuaian untuk:
Prepaid Expense yang pada awalnya
dicatat sebagai expese
Unearned Revenue yang pada awalnya
dicatat sebagai revenue
Semua Accrued expense
Semua Accrued revenue.
o Reversing Entry dilakukan pada setiap awal
periode berikutmya.