Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 2

BENGKEL LARIS

INCOME STATEMENT
FOR THE MONTH ENDED 31 DESEMBER 2013
 Revenues Rp.15.725.000,00
 Expanses
advertise expanse Rp.5.000.000,00
Water,electricity, and telephone expanse Rp.2.250.000,00
Others expanse Rp.570.000,00
Rent expanse Rp.1.200.000,00
BPKB expanse Rp.500.000,00
Carry expanse Rp.324.000,00
Supplies expanse Rp.700.000,00
Total expanse Rp.10.544.000,00
Net income Rp.5.181.000,00
BENGKEL LARIS
STATEMENT OF CHANGES IN EQUITY
FOR THE MONTH ENDED 31 DESEMBER 2013
Early capital Rp.417.050.000,00
 Add
Investments Rp.100.000.000,00
Net income Rp.5.181.000,00
+
Rp.522.231.000,00
 Less
Prive Rp.5.000.000
Interest payable Rp.342.500,00
+
Rp.5.342.500,00
-
Last capital 31 desember 2013 Rp.516.888.500,00

BENGKEL LARIS
STATEMENT OF FINANCIAL POSITION
FOR 31 DESEMBER 2013
Assets Liabilities & owner’s equity
Cash Rp.109.738.500,00 Accounts payable Rp.50.000.000,00
Accounts receivable Rp.500.000,00 Unearned revenue Rp.10.000.000,00
Notes receivable 0 Bank loan Rp.25.600.000,00
Building Rp.300.000.000,00 capital Rp.516.888.500,00
Land Rp.100.000.000,00
Vehicle Rp.50.000.000,00
Supplies Rp.750.000,00
Equipment Rp.41.500.000,00
Total assets Rp.602.488.500,00 Total liabilities & owner’s Rp.602.488.500,00
equity

You might also like