Вы находитесь на странице: 1из 12

Tugas Kelompok ke-2

E. 3-7
Assets
Tanggal
Agst 1

Cash

Equipment

Agst 10
Total
Agst 27

30.000

Liabilities

Stockholders
Equities
30.000

3.800

3.800

3.800

3.800

140
30.140

29.440

Agst 30

(3.000)

Total

26.440

30.000
140

3.800

(700)

Total

TOTAL

+ Stockholders Equity

30.000

3
Total

= Liabilities

3.800

30.140

(700)
3.800

3.100

30.140
(3.000)

3.800
30.240

3.100

27.140
30.240

E. 3-11
a).
Debit
Agst. 1

Credit

Cash

8.000

Common Stock

8.000

Cash

1.700

Service Revenues

1.700

Equipment

6.200

Cash

1.200

Accounts Receivable 3.400

Service Receivable

3.400

Cash

600

Account Receivable

Total

19.900

Total

600
19.900

b).

Trial Balance
Periode 31 Agustus

Nama Rekening

Debit

Credit

Cash

9.100

Account Receivable

2.800

Equipment

6.200

Notes Payable

5.000

Service Revenue

5.100

Common Stock

8.000

Total

18.100

18.100

P. 3-1
a).

Date
1 May
2
Total
3
Total
5
Total
9
Total
12
Total
15
Total
17
Total
20
Total
23
Total
26

Cash
15.000
(600)
14.400
0
14.400
(150)
14.250
1.400
15.650
(200)
15.450
0
15.450
(2.500)
12.950
(500)
12.450
1.200
13.650
5.000

Assets
Account
Receivable
0
0
0
0
0
0
0
0
0
0
0
4.200
4.200
0
4.200
0
4.200
(1.200)
3.000
0

Supplies
0
0
0
500
500
0
500
0
500
0
500
0
500
0
500
0
500
0
500
0

Equipment
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Liabilities
Notes
Account
Payable
Payable
0
0
0
0
0
0
0
500
0
500
0
0
0
500
0
0
0
500
0
0
0
500
0
0
0
500
0
0
0
500
0
(500)
0
0
0
0
0
0
5.000
0

Common
Stock
15.000
0
15.000
0
15.000
0
15.000
0
15.000
0
15.000
0
15.000
0
15.000
0
15.000
0
15.000
0

Stockholders Equity
Retained Earning
Revenues
Expense
Dividen
0
0
0
0
600
0
0
600
0
0
0
0
0
600
0
0
150
0
0
750
0
1.400
0
0
1.400
750
0
0
0
200
1.400
750
200
4.200
0
0
5.600
750
200
0
2.500
0
5.600
3.250
200
0
0
0
5.600
3.250
200
0
0
0
5.600
3.250
200
0
0
0

Total
29
Total
30
Total

18.650
(200)
18.450
(180)
18.270

3.000
0
3.000
0
3.000

500
0
500
0
500
23770

Total

0
2.000
2.000
0
2.000

5000
0
5.000
0
5.000

0
1.800
1.800
0
1.800
6.800

15.000
0
15.000
0
15.000
16.970

5.600
0
5.600
0
5.600

23.770 23.770

b).
Taylor Made Consuming Inc
Income Statement
May, 2012
Revenue
Service Revenues
Expenses
Net Income

5.600
( 3.430 )
2.170

3.250
0
3.250
180
3.430

200
0
200
0
200

Taylor Made Consuming Inc


Balance Sheet
May, 2012
Current Assets
Cash

18.270

Accounts Receivable
Supplies

3.000
500

Total Current Assets

21.770

Property, Plant, & Equipment


Equipment

2.000
23.770

Liabilities & Stockholders Equity


Current Liabilities
Notes payable

5.000

Accounts Payable

1.800

Total Liabilities

6.800

Stockholders Equity
Common Stock

15.000

Retained Earning

1.970

Total Stockholder Equity

16.970

Total Liabilities & Stockholders Equity

23.770

P. 3-4
a).
1 Okt

Cash

Accounts Receivable

8.200

1 Okt

Supplies
1 Okt

Equipment

2.100

1 Okt

Account Payable
1 Okt

2.600

8.000

Unearned Service Revenue


4.800

1 Okt

1.100

Common Stock
1 Okt

15.000

b).
No.
1

Date
5 Okt

Account Title
Cash

Ref

Debit

Credit
1.300

Account Receivable
2

10 Okt

Account Receivable

1.300
5.100

Service Revenues
3

15 Okt

Salaries & Wages Expense

5.100
1.200

Cash
4.

17 Okt

Unearned Service Revenues

1.200
600

Service Revenues
5.

20 Oct

Accounts Payable

600
1.900

Cash
6.

29 Okt

Dividens

1.900
300

Cash
7

31 Okt

Utilities Expence
Cash

300
400
400

c).

Cash

Accounts Receivable

1 Okt

8.200

15 Okt

1.200

1 Okt

2.600

5 Okt

1.300

20 Okt

1.900

10 Okt

5.100

29 Okt

300

31 Okt

400

9.500

7.700

2.100

1 Okt

8.000
8.000

Account Payable
1.900

1.300

Equipment

2.100

20 Okt

1.300

3.800

Supplies
1 Okt

5 Okt

1 Okt

1.900

Unearned Service Revenue


4.800

17 Okt

4.800

600
600

Common Stock
1 Okt

1 Okt

1.100

Dividen
15.000
15.000

29 Okt

300
300

1.100

Service Revenue

Salaries & Wages Expences

10 Okt

5.100

17 Okt

600
5.700

Utilities Expense
31 Okt

400
400

15 Okt

1.200

1.200

d).
Taylor Made Consuming Inc
Trial Balance
May, 2012

Nama Rekening

Debit

Credit

Cash

5.700

Account Receivable

6.400

Supplies

2.100

Equipment

8.000

Account Payable

2.900

Unearned Service Revenue

500

Common Stock

15.000

Deviden

300

Service Revenue

5.700

Salaries & Wages Expence


Utilities Expense

1.200
400

Total

24.100

24.100

Вам также может понравиться