You are on page 1of 8

Nalenzy Advertising Nama :

Adjusted Trial Balance NPM :


31 Desember 2022 Kelas :
Debit Kredit Mata Kuliah :
Cash € 11,000
Accounts Receivable € 21,500
Supplies € 5,000
Equipment € 60,000
Accumulated Depreciation-Equipment € 35,000
Accounts Payable € 5,000
Unearned Advertising Revenue € 5,600
Salaries and Wages Payable Share Capital-Ordinary € 1,300
Share Capital-Ordinary € 10,000
Retained Earnings € 4,800
Advertising Revenue € 61,500
Salaries and Wages Expense € 11,300
Depreciation Expense € 7,000
Supplies Expense € 3,400
Rent Expense € 4,000
TOTAL € 123,200 € 123,200
Alda Syahsiah Shafa
20221131
2EB09
Akuntansi Menengah 1
Nalenzy Advertising Nama :
Income Statement NPM :
For the month Ended Dec 31, 2022 Kelas :
Mata Kuliah :
Revenues
Advertising Revenue € 61,500

Expenses
Salaries and Wages Expense € 11,300
Depreciation Expense € 7,000
Supplies Expense € 3,400
Rent Expense € 4,000
€ 25,700
Net Income € 35,800
Alda Syahsiah Shafa
20221131
2EB09
Akuntansi Menengah 1
Nalenzy Advertising Nama :
Reatained Earnings Statement NPM :
For the month Ended Dec 31, 2022 Kelas :
Mata Kuliah :
Reatained Earnings, Dec 1 € 4,800
Add : Ne Income € 35,800

Reatained Earnings, Dec 1 € 40,600


Alda Syahsiah Shafa
20221131
2EB09
Akuntansi Menengah 1
Nalenzy Advertising Nama :
Reatained Earnings Statement NPM :
For the month Ended Dec 31, 2022 Kelas :
Mata Kuliah :
Assets
Equipment € 60,000
Less : Accumulated Depreciation - Equipment € 35,000 € 25,000

Supplies € 5,000
Account Receivable € 21,500
Cash € 11,000
Total Assets € 62,500

Equity and Liabilities


Equity
Share Capital - Ordinary € 10,000
Retairned Earnings € 40,600
Total Equity € 50,600
Liabilities
Account Payable € 5,000
Unearned Advertising Revenue € 5,600
Salaries and Wages Payable € 1,300
Total Liabilities € 11,900
Total Equity and Liabilities € 62,500
Alda Syahsiah Shafa
20221131
2EB09
Akuntansi Menengah 1

You might also like