jawaban soal akuntansi cabang

68
1 CLOSING ENTRY BRANCH a SALES 60,000  INVENTORY ENDING 20,000  PURCHASE 11,000  SHIPMENT FROM HO 19,200  EXPENSE 12,000  INVENTORY BEGINING 30,000  INCOME SUMMARY 7,800  b INCOME SUMMARY 7,800  HOME OFFICE 7,800  2 ADJUSTMENT HOME OOFICE BOOK FOR BRANCH ACTIVITIES a BRANCH 7,800  INCOME FROM BRANCH 7,800  b UNREALIZED INCOME 4,400  INCOME FROM BRANCH 4,400  3 CLOSING ENTRY HOME OFFICE BOOK a SALES 120,000  SHIPMENT TO BRANCH 16,000  INVENTORY ENDING 40,000  PURCHASE 70,000  EXPENSE 28,000  INVENTORY BEGINING 40,000  INCOME SUMMARY 38,000  b BRANCH 7,800  INCOME FROM BRANCH 7,800  c UNREALIZED INCOME 4,400  INCOME FROM BRANCH 4,400  d INCOME FROM BRANCH 12,200  INCOME SUMMARY 12,200  e INCOME SUMMARY 50,200  RETAINED EARNING 50,200  4 INCOME STATEMENT FOR ISSAC (HOME OFFICE) SALES

Upload: sigit-kurniawan

Post on 31-Oct-2015

457 views

Category:

Documents


4 download

TRANSCRIPT

Page 1: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 1/68

1 CLOSING ENTRY BRANCH

a SALES 60,000 

INVENTORY ENDING 20,000 

PURCHASE 11,000 

SHIPMENT FROM HO 19,200 EXPENSE 12,000 

INVENTORY BEGINING 30,000 

INCOME SUMMARY 7,800 

b INCOME SUMMARY 7,800 

HOME OFFICE 7,800 

2 ADJUSTMENT HOME OOFICE BOOK FOR BRANCH ACTIVITIES

a BRANCH 7,800 

INCOME FROM BRANCH 7,800 

b UNREALIZED INCOME 4,400 

INCOME FROM BRANCH 4,400 

3 CLOSING ENTRY HOME OFFICE BOOK

a SALES 120,000 

SHIPMENT TO BRANCH 16,000 

INVENTORY ENDING 40,000 

PURCHASE 70,000 

EXPENSE 28,000 

INVENTORY BEGINING 40,000 

INCOME SUMMARY 38,000 

b BRANCH 7,800 

INCOME FROM BRANCH 7,800 

c UNREALIZED INCOME 4,400 

INCOME FROM BRANCH 4,400 

d INCOME FROM BRANCH 12,200 

INCOME SUMMARY 12,200 

e INCOME SUMMARY 50,200 

RETAINED EARNING 50,200 

4 INCOME STATEMENT FOR ISSAC (HOME OFFICE)

SALES

Page 2: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 2/68

INCOME FROM BRANCH

TOTAL REVENUE

LESS COGS

BEGINING INVENTORY 40,000 

PURCHASE 70,000 

SHIPMENT TO BRANCH (16,000) 

AVAILABLE FOR SALE 94,000 LESS

ENDING INVENTORY (40,000) 

COGS

GROSS INCOME

EXPENSE

NET INCOME

Page 3: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 3/68

UNREALIZED

7,200 

terealisasi 4,400 

2,800 (20000*0,84)-(20000*0 unrealized akhir

120,000 

Page 4: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 4/68

12,200 

132,200 

54,000 

78,200 

28,000 

50,200 

Page 5: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 5/68

SALES

INCOME FROM BRANCHTOTAL REVENUE

LESS COGS

BEGINING INVENTORY

PURCHASE

SHIPMENT FROM HO

SHIPMENT TO BRANCH

AVAILABLE FOR SALE

LESS

ENDING INVENTORY

COGSGROSS INCOME

EXPENSE

NET INCOME

1 ADJUSTING AND CLOSING HOME OFFICE

SALES - 

SHIPMENT TO BRANCH DUBLIN 300,000 

SHIPMENT TO BRANCH RADFORD 250,000 

SHIPMENT TO BRANCH BLACKSURG 400,000 

ENDING INVENTORY 110,900 

PURCHASE 1,000,000 

BEGINING INVENTORY 60,900 

EXPENSE 20,000 

INCOME SUMMARY (20,000) 

BRANCH DUBLIN 19,000 BRANCH RADFORD 21,700 

BRANCH BLACKBURG 57,500 

INCOME FROM BRANCH 98,200 

UNREALIZED INCOME BRANCH INVENTORY 93,800 

INCOME FROM BRANCH 93,800 

Page 6: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 6/68

INCOME FROM BRANCH 192,000 

INCOME SUMMARY 192,000 

INCOME SUMMARY 172,000 

RETAINED EARNING 172,000 

2 INCOME STATEMENT FAST TOP

SALES

INCOME FROM BRANCH

TOTAL REVENUE

LESS COGS

BEGINING INVENTORY 60,900 

PURCHASE 1,000,000 

SHIPMENT FROM HO - 

SHIPMENT TO BRANCH DUBLIN (300,000) 

SHIPMENT TO BRANCH RADFOED (250,000) SHIPMENT TO BRANCH BLACKSBURG (400,000) 

AVAILABLE FOR SALE 110,900 

LESS

ENDING INVENTORY (110,900) 

COGS - 

GROSS INCOME

EXPENSE

NET INCOME

3 BALANCED

CASH 42,000 

MI 110,900 

OTHER ASET 45,100 

PLANT ASET NET 200,000 

BRANCH DUBLIN 59,000 

BRANCH RADFORD 113,700 

BRANCH BLACKBURG 107,500 

TOTAL 678,200 

ACC PAYABLE 46,900 

LOADING INVENTORY 9,300 

CAP STOCK 400,000 

RETAINED EARNING 222,000 

TOTAL 678,200 

NERACA SALDO

Page 7: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 7/68

Page 8: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 8/68

DUBLIN RADFORD BLACKBURG

410,000 348,000 550,000 

- - - 410,000 - - 348,000 - - 550,000 

37,400 33,000 18,700 

- - - 

330,000 275,000 440,000 

- - - 

367,400 308,000 458,700 

(26,400) (29,700) (46,200) 

341,000 278,300 412,500 69,000 69,700 137,500 

(50,000) (48,000) (80,000) 

19,000 21,700 57,500 

89,100 

8,100 

UNREALIZED

8,100 (37400+33000+18700)-(37400+33000+18700)/103,100 

93,800 95,000 (330000+275000+440000)-(330000+275000+4

9,300 (26400+29700+46200)-(26400+29700+46200)/

Page 9: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 9/68

192,000 

192,000 

192,000 

(20,000) 

172,000 

Page 10: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 10/68

 

Page 11: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 11/68

1,1

40000)/1,1 95,000 

1,1

Page 12: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 12/68

REFF

HOME OFFICE BRANCH

SALES 1,650,000 800,000 

INCOME FROM BRANCH 218,000 - 

TOTAL REVENUE 1,868,000 800,000 

LESS-COGS

BEG INVENTORY 250,000 104,000 

PURCHASE 800,000 120,000 

SHIPMENT TO BRANCH A (200,000) - 

SHIPMENT FROM HO - 240,000 

GOODS AVAILABLE FORSALE 850,000 464,000 

ENDING INVENTORY (200,000) (114,000) 

COGS 650,000 350,000 

GROOS PROFIT 1,218,000 450,000 

DEPRE EXP - - 

OPER EXPENSE (700,000) (270,000) 

NET INCOME 518,000 180,000 

RE BEGINING 132,000 - 

HOME OFFICE PREECLOSING - 250,000 add NET INCOME 518,000 180,000 

LESS DEVIDEN (400,000) - 

RE ENDING/ HOME OFFICE ENDING 250,000 430,000 

CASH 66,000 56,000 

AR 320,000 180,000 

MI 200,000 114,000 

UNREALIZED PROFIT (16,000) - 

PLANT ASET 800,000 200,000 

BRANCH A 430,000 - 

TOTAL 1,800,000 550,000 

ACC PAYABLE 400,000 80,000 

OTHER LIABILITIES 150,000 40,000 

CAP STOCK 1,000,000 - 

RETAINED EARNING 250,000 - 

Page 13: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 13/68

HOME OFFICE - 430,000 

TOTAL 1,800,000 550,000 

Page 14: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 14/68

KONSOLIDASI

debit kredit

a INCOME FROM BRANCH2,450,000 BRANCH

218,000 - UNREALIZED INCOME

2,450,000 

b SHIPMENT TO BRANCH

UNREALIZED

14,000 340,000 SHIPMENT FROM HO

920,000 

200,000 - c COGS ( ENDING INVENTORY)

240,000 - ENDING INVENTORY

1,260,000 

16,000 (298,000) d UNREALIZED

962,000  COGS (BEG INVENTOR

1,488,000 e HOME OFFICE PRE-CLOSING

- BRANCH

(970,000) 

518,000 

132,000 

250,000 - 518,000 

(400,000) 

250,000 

122,000 

500,000 

16,000 298,000 

40,000 38,000 - 

14,000 

1,000,000 

180,000 - 

250,000 

1,920,000 

480,000 

190,000 

1,000,000 

250,000 

ELIMINASI

Page 15: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 15/68

738,000 738,000 1,920,000 

Page 16: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 16/68

UNRAELIZED inventor

218,000 14000 84000-84000/1,2180,000 

38000 38000 ship fr

40000 240000-240000/1,2

200000

40000 16000 ENDING

240000

16000

16000

14000

) 14000

250,000 

250,000 

Page 17: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 17/68

No HO

1 AR 770,000 SHIPM

SALES 770,000 

BRANCH 330,000 ARSHIPMENT TO BRANCH 300,000 

UNRELAIZE GAIN 30,000 

2 PURCHASE 500,000 PURC

AP 500,000 

3 CASH 980,000 CASH

AR 680,000 

BRANCH 300,000 

HO

4 AP 515,000 AP

CASH 515,000 

5 EXPENSE 200,000 EXPEN

CASH 200,000 

6 DEPRE EXPENSE 40,000 DEPRE

ACC DEPREC 40,000 

7 EXPENSE 20,000 HO

BRANCH 20,000 

8 MI-ENDING 110,000 MI

I/S 110,000 

IS 150,000 IS

MI-BEGINING 150,000 

TRIAL BALANCE

HOME OFFICE

CASH 335,000 

AR 190,000 

MI 110,000 

PLANT ASET-NET 410,000 

BRANCH 290,000 

PURCHASE 500,000 

Page 18: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 18/68

DEPRE EXPENSE 40,000 

EXPENSE 220,000 

SHIPMENT FROM HO

TOTAL DEBIT 2,095,000 

ACC PAYABLE 30,000 OTHER LIABILITIES 30,000 

UNREALIZED PROFIT-BRANCH INV 35,000 

HOME OFFICE - 

CAP STOCK 800,000 

RETAINED EARNING 170,000 

SALES 770,000 

SHIPMENT TO BRANCH 300,000 

IS (40,000) 

TOTAL 2,095,000 

HO

LABA DARI BRANCH 35,000 

BRANCH INCOME FROM BRANCH 35,000 

UNREALIZED GAIN 30,500 

INCOME FROM BRANCH 30,500 

HOME OFFICE

SALES 770,000 

INCOME FROM BRANCH 65,500 

TOTAL REVENUE 835,500 

LESS-COGS

BEG INVENTORY 150,000 

PURCHASE 500,000 

SHIPMENT TO BRANCH (300,000) 

SHIPMENT FROM HO - 

GOODS AVAILABLE FORSALE 350,000 

ENDING INVENTORY (110,000) 

COGS 240,000 

GROOS PROFIT 595,500 

DEPRE EXP (40,000) 

OPER EXPENSE (220,000) 

NET INCOME 335,500 

RE BEGINING 170,000 

Page 19: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 19/68

HOME OFFICE PREECLOSING - 

add NET INCOME 335,500 

LESS DEVIDEN - 

RE ENDING/ HOME OFFICE ENDING 505,500 

CASH 335,000 

AR 190,000 MI 110,000 

PLANT ASET-NET 410,000 

BRANCH 325,000 

TOTAL 1,370,000 

ACC PAYABLE 30,000 

OTHER LIABILITIES 30,000 

UNREALIZED PROFIT-BRANCH INV 4,500 

HOME OFFICE - CAP STOCK 800,000 

RETAINED EARNING 505,500 

TOTAL 1,370,000 

JURNAL KERTAS KERJA

INCOME FROM BRANCH 65,500 

BRANCH 35,000 

UNREALIZED GAIN 30,500 

SHIPMENT TO BRANCH 300,000 

UNREALIZED GAIN 30,000 

SHIPMENT FROM BRANCH 330,000 

COGS ending 4,500 

MI ending 4,500 

(eliminasi unrealized dlm ending inventory)

unraelized gain 5,000 

COGS 5,000 

(eliminasi unrealized dlm beg inventory)

Home Office Preclosing 290,000 

branch 290,000 

JURNAL PENUTUP

HOME

Page 20: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 20/68

SALES 770,000 SALES

SHIPMENT TO BRANCH 300,000 ENDIN

ENDING INVENTORY 110,000 

PURCHASE 500,000 

BEG INVENTORY 150,000 

DEPRE EXPENSE 40,000 

EXPENSE 220,000 

INCOME SUMMARY 270,000 

BRANCH 35,000 INCO

INCOME FROM BRANCH 35,000 

UNREALIZED GAIN 30,500 

INCOME FROM BRANCH 30,500 

INCOME FROM BRANCH 65,500 

INCOME SUMMARY 65,500 

INCOME SUMMARY 335,500 RETAINED EARNING 335,500 

Page 21: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 21/68

BRANCH

ENT FROM HO 330,000 

HO 330,000 

CASH

500,000 ARSALES 500,000 MI

PLANT ASET-NET

BRANCH

ASE 70,000 PURCHASE

AP 70,000 DEPRE EXPENSE

EXPENSE

510,000 

AR 510,000 TOTAL DEBIT

300,000 

CASH 300,000 ACC PAYABLEOTHER LIABILITIES

40,000 UNREALIZED PROFIT-B

CASH 40,000 HOME OFFICE

CAP STOCK

SE 60,000 RETAINED EARNING

CASH 60,000 SALES

SHIPMENT TO BRANCH

EXPENSE 10,000 IS

ACC DEPREC 10,000 

20,000 TOTAL

CASH 20,000 

60,000 

I/S 60,000 

55,000 

MI-BEGINING 55,000 

BRANCH

110,000 

25,000 

60,000 

190,000 

70,000 

Page 22: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 22/68

10,000 

60,000 

330,000 

855,000 

55,000 5,000 

290,000 

500,000 

5,000 

855,000 

30,500 35,000 

4500 (60000-105

KONSOLIDASI

BRANCH debit kredit

500,000 1,270,000 

- 65,500 - 

500,000 1,270,000 

55,000 5,000 200,000 

70,000 570,000 

- 300,000 - 

330,000 330,000 - 

455,000 770,000 

(60,000) 4,500 (165,500) 

395,000 604,500 

105,000 665,500 

(10,000) (50,000) 

(60,000) (280,000) 

35,000  335,500 

- 170,000 

ELIMINASI

UNREALIZED

Page 23: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 23/68

290,000 290,000 - 

35,000 335,500 

325,000  505,500 

110,000 445,000 

25,000 215,000 60,000 4,500 165,500 

190,000 600,000 

- 35,000 - 

290,000 

385,000 1,425,500 

55,000 85,000 

5,000 35,000 

- 30,000 30,500 - 

5,000 

325,000 - - 800,000 

- 505,500 

385,000  695,000 695,000  1,425,500 

(60000-10500)-(60000-10500)/110%= 4500

BRANCH

Page 24: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 24/68

500,000 

G INVENTORY 60,000 

PURCHASE 70,000 

SHIPMENT FROM HO 330,000 

DEPRE EXPENSE 10,000 

EXPENSE 60,000 

BEG INVENTORY 55,000 

INCOME SUMMARY 35,000 

E SUMMARY 35,000 

HOME OFFICE 35,000 

Page 25: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 25/68

TRIAL BALANCE

HOME OFFICE BRANCH

335,000 110,000 

190,000 25,000 110,000 60,000 

410,000 190,000 

290,000 - 

500,000 70,000 

40,000 10,000 

220,000 60,000 

2,095,000 525,000 

30,000 55,000 30,000 5,000 

ANCH INV 35,000 - 

- 290,000 

800,000 - 

170,000 - 

770,000 500,000 

300,000 - 

(40,000) 5,000 

2,095,000 855,000 

Page 26: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 26/68

00)-(60000-10500)/110%= 4500

JURNAL KERTAS KERJA

INCOME FROM BRANCH 65,500 

BRANCH 35000

UNREALIZED GAIN 30500

SHIPMENT TO BRANCH 300,000 

UNREALIZED GAIN 30,000 

SHIPMENT FROM BRANCH 330000

COGS 4,500 (60000-10500)-(60000

MI 4500(eliminasi unrealized dlm ending inventory)

unraelized gain 5,000 

COGS 5000

(eliminasi unrealized dlm beg inventory)

Home Office Preclosing 290,000 

branch 290000

Page 27: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 27/68

Page 28: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 28/68

Page 29: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 29/68

Page 30: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 30/68

-10500)/110%= 4500

Page 31: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 31/68

HOME OFFICE

SALES 500,000 INCOME FROM BRANCH 100,090 

TOTAL REVENUE 600,090 

LESS-COGS

BEG INVENTORY 34,000 

PURCHASE 350,000 

SHIPMENT TO BRANCH A (62,000) 

SHIPMENT TO BRANCH B (38,000) 

SHIPMENT FROM HO - 

GOODS AVAILABLE FORSALE 284,000 

ENDING INVENTORY 31,000 

COGS 253,000 

GROOS PROFIT 347,090 

DEPRE EXP - 

OPER EXPENSE (120,000) 

NET INCOME 227,090 

RE BEGINING 18,800 HOME OFFICE PREECLOSING - 

add NET INCOME 227,090 

LESS DEVIDEN - 

RE ENDING/ HOME OFFICE ENDING 245,890 

CASH 15,000 

AR

MI 31,000 

OTHER ASET 300,000 

BRANCH A 148,560 

BRANCH B 120,650 

TOTAL 615,210 

ACC PAYABLE 60,000 

OTHER LIABILITIES

LOADING INVENTORY 1,410 

HOME OFFICE - 

Page 32: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 32/68

CAP STOCK 300,000 

RETAINED EARNING 245,890 

TOTAL 607,300 

INVENTORY TRANSIT

HOME OFFICE

BRANCH A 81,070 

SHIP TO A 73,700 

LOADING INVENTORY 7,370 

BRANCH B 50,820 

SHIP TO B 46,200 

LOADING INVENTORY 4,620 

CASH IN TRANSIT

BRANCH A 48,560 BRANCH B 39,650 

INCOME FROM BRANCH 88,210 

LOADING INVENTORY 11,880 

INCOME FROM BRANCH 11,880 

SALDO BRANCH DI HO

A 100,000 81,070 48,560 

B 81,000 50,820 39,650 

181,000 

A B total

diterima 29,630 9,470 39,100 39,100 

dikirim dari 35,630 15,470 

belum diteri 6,000 6,000 12,000 

 jurnal penye cash in transit 12,000 

Page 33: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 33/68

branch A 6,000 

branch B 6,000 

Page 34: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 34/68

REFF ELIMINASI KONSOLIDASI

BRANCH A BRANCH B debit kredit

150,000 120,000 - - 

150,000 120,000 

5,500 8,800 

- - 

- - 

- - 

68,200 41,800 

73,700 50,600 

7,260 8,250 

66,440 42,350 

83,560 77,650 

- - 

(35,000) (38,000) 

48,560 39,650 

- - 94,000 75,000 

48,560 39,650 

142,560 114,650 

1,300 6,400 

7,260 8,250 

150,000 125,000 

158,560 139,650 

16,000 25,000 

142,560 114,650 

Page 35: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 35/68

158,560 139,650 

A B

SHIP FROM HO 68,200 

HO 68,200 

SHIP FROM HO 12,870 

HO 12,870 

SHIP FROM HO

HO

SHIP FROM HO

HO

INCOME SUMARY 48,560 INCOME SUMARYHO 48,560 HO

HO HO

129,630 129,630 90,470 

90,470 94,000 75,000 

220,100  35,630  transfer 15,470  transfer

total 51,100 

Page 36: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 36/68

Page 37: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 37/68

Page 38: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 38/68

HO SEHARUSNYA TRANS BELUM

A 68,200 12,870 B 41,800 9,020 

41,800 

41,800 

9,020 

9,020 

39,650 UNREALIZED39,650 1,300 

7,370 

4,620 

11,880 

1,410 (7260+8250)-(7260+8

Page 39: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 39/68

Page 40: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 40/68

Page 41: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 41/68

HARUSNYA LAPORAN

81,070 50,820 

50)/1,1

Page 42: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 42/68

1 BERAPA BEGINING INVENTORY DR HOME OFFICE

HO

a BRANCH 9,600 SHIPMENT TO BRANCH 8,000 

SHIPMEN TO-LOADING 1,600 

BEGINING INVENTORY

BEGINING LOADING 2,000 

BRANCH A

SHIPMENT FROM HOME OFFICE

X - X/1, = 2000 X = 12,000 

INVENTORY BEGINING 15,000 

INVENTORY DARI HOME OFFICE 12,000 

INVENTORY DARI OUTSIDER 3,000 

b PENYESUAIAN DI HOME OFFICE

ENDING INVENTORY - BRANCH

FROM HOME OFFICE 8,400 

FROM OUTSIDER 1,600 

BRANCH A

SALES 30,000 

COGS

BEG 15,000 

PURCHASE 5,500 

SHIPMENT FROM 9,600 

ENDING INV (10,000) 

COGS 20,100 EXPENSE 6,000 

NET INCOME 3,900 

ADJUSMENT HOME OFFICE

BRANCH A 3,900 

INCOME FROM BRANCH 3,900 

Page 43: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 43/68

SHIPMENT TO BRANCH- LOADING 2,200 

INCOME FROM BRANCH 2,200 

c BRANCH INCOME STATEMENT

BRANCH A

SALES 30,000 

COGS

BEG 15,000 

PURCHASE 5,500 

SHIPMENT FROM 9,600 

ENDING INV (10,000) 

COGS 20,100 

EXPENSE 6,000 

NET INCOME 3,900 

d HOME OFFICE INCOME STATEMENT

SALES 60,000 

INCOME FROM BRANCH 6,100 

TOTAL INCOME 66,100 

COGS

BEG 20,000 

PURCHASE 35,000 

SHIPMENT TO BRANCH (8,000) 

ENDING INV (20,000) 

COGS 27,000 

EXPENSE 14,000 

NET INCOME 25,100 

Page 44: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 44/68

LOADING

2,000 BEGINING

1,600 

3,600 LOADING SELAMA DESEMBER

LOADING

3,600 

2,200 

1,400 ENDING =8400-8400/1,2

Page 45: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 45/68

TRIAL BALANCE

HOME OFFICE BRANCH ACASH 335,000 110,000 

AR 190,000 25,000 

MI 110,000 60,000 

PLANT ASET-NET 410,000 190,000 

BRANCH 290,000 - 

PURCHASE 500,000 70,000 

DEPRE EXPENSE 40,000 10,000 

EXPENSE 220,000 60,000 

SHIPMENT FROM HO 330,000 

TOTAL DEBIT 2,095,000 855,000 

ACC PAYABLE 30,000 55,000 

OTHER LIABILITIES 30,000 5,000 

UNREALIZED PROFIT-BRANCH INV 35,000 - 

HOME OFFICE - 290,000 

CAP STOCK 800,000 - 

RETAINED EARNING 170,000 - 

SALES 770,000 500,000 

SHIPMENT TO BRANCH 300,000 - IS (40,000) 5,000 

TOTAL 2,095,000 855,000 

HOME OFFICE BRANCH A BRANCH B

SALES 195,000 90,000 75,000 

INCOME FROM BRANCH A 17,500 

INCOME FROM BRANCH B 19,500 - - 

TOTAL REVENUE 232,000 90,000 75,000 

LESS-COGS

Page 46: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 46/68

BEG INVENTORY 80,000 18,000 24,000 

PURCHASE 160,000 - - 

SHIPMENT TO BRANCH A (50,000) - - 

SHIPMENT TO BRANCH B (40,000) - - 

SHIPMENT TRANSIT 10,000 

SHIPMENT FROM HO - 60,000 36,000 

GOODS AVAILABLE FORSALE 160,000 78,000 60,000 ENDING INVENTORY (70,000) (21,000) (15,000) 

COGS 90,000 57,000 45,000 

GROOS PROFIT 142,000 33,000 30,000 

DEPRE EXP - - - 

OPER EXPENSE (90,000) (25,000) (20,000) 

NET INCOME 52,000 8,000 10,000 

RE BEGINING 50,000 - - 

HOME OFFICE PREECLOSING - 45,000 30,000 

add NET INCOME 52,000 8,000 10,000 

LESS DEVIDEN - - - 

RE ENDING/ HOME OFFICE ENDING 102,000 53,000 40,000 

CASH 33,000 22,000 13,000 

AR - - - 

MI 70,000 21,000 15,000 

OTHER ASET 50,000 25,000 23,000 

BRANCH A 45,000 - - 8,000 

BRANCH B 42,000 - - 

(12,000) 

10,000 

TOTAL 246,000 68,000 51,000 

ACC PAYABLE 40,000 15,000 11,000 

OTHER LIABILITIES - - 

LOADIG A 3,500 - - 

LOADING B 500 

HOME OFFICE - 53,000 40,000 

CAP STOCK 100,000 - - 

RETAINED EARNING 102,000 - - 

TOTAL 246,000 68,000 51,000 

Page 47: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 47/68

Page 48: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 48/68

BRANCH B

REFF ELIMINASI KONSOLIDASI

debit kredit

HO

360,000 

17,500 - 

19,500 - BRANCH A

360,000 BRANCH B

INCOME F

Page 49: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 49/68

25,000 97,000 LOADING A

160,000 LOADING B

(50,000) INCOME F

(40,000) 

10,000 

96,000 

273,000 6,000 (100,000) SHIPMENT TRANSIT

173,000  LOADING B

BRANCH B

187,000 

(135,000) 

JKK

52,000 

BRANCH INCOME A

50,000 BRANCH A

75,000 - LOADING

52,000 

BRANCH INCOME B

102,000 BRANCH B

LOADING

68,000 COGS ENDING INVEN

- M INVENT

6,000 100,000 

98,000 LOADING A

8,000 - LOADING B45,000 - COGS BEGI

10,000 - 

30,000 HOME OFICE PRECLOS

HOME OFFICE PRECL

266,000  BRANCH A

BRANCH B

66,000 

13,000 9,500 - 

12,000 9,500 (2,000) 

100,000 

102,000 

143,000 143,000  266,000 

Page 50: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 50/68

Page 51: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 51/68

A

8,000 

10,000 

OM BRANCH 18,000 9,500 

UNREALIZED 13,000 

Page 52: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 52/68

9,500 13,000 

9,500 12,000 3,500 

OM BRANCH 19,000 AWAL

19,000 10,000 6,000 

2,000 

12,000 

17,500 

8,000 

9,500 

19,500 

10,000 

9,500 

ORY 6,000 

ORY 6,000 

13,000 

12,000 INING 25,000 

ING A 45,000 

SING B 30,000 

45,000 

30,000 

Page 53: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 53/68

Page 54: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 54/68

B

9,500 

12,000 

Page 55: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 55/68

2,000 

2,500 

500 

Page 56: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 56/68

HOME OFFICE ROCA BRANCH

SALES 1,000,000 500,000 

INCOME FROM BRANCH 375,000 - 

TOTAL REVENUE 1,375,000 500,000 

LESS-COGS

BEG INVENTORY 150,000 60,000 

PURCHASE 900,000 - 

SHIPMENT TO BRANCH (450,000) - 

SHIPMENT FROM HO - 300,000 

GOODS AVAILABLE FORSALE 600,000 360,000 

ENDING INVENTORY (120,000) (72,000) 

COGS 480,000 288,000 

GROOS PROFIT 895,000 212,000 

DEPRE EXP - - 

OPER EXPENSE 300,000 75,000 

NET INCOME 595,000 137,000 

RE BEGINING 262,000 HOME OFFICE PREECLOSING 170,000 

add NET INCOME 595,000 137,000 

LESS DEVIDEN - 

RE ENDING/ HOME OFFICE ENDING 857,000 307,000 

CASH 5,000 15,000 

AR 80,000 30,000 

MI 120,000 72,000 

UNREALIZED PROFIT (28,000) - 

- - 

PLANT ASET 730,000 250,000 

ROCA BRANCH 307,000 - 

LANE BRANCH 323,000 - 

TOTAL 1,537,000 367,000 

ACC PAYABLE 100,000 45,000 

OTHER LIABILITIES 80,000 15,000 

Page 57: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 57/68

CAP STOCK 500,000 - 

RETAINED EARNING 857,000 

HOME OFFICE 307,000 

TOTAL 1,537,000 367,000 

a begining inventory HOME OFFICE 240,000 

b ENDING INVENTORY 260,000 

c CLOSING ENTRY

ROCA

SALES 500,000 

ENDING INVENTORY 72,000 

PURCHASE - 

SHIPMENT FROM HO 300,000 

BEGINING INVENTORY 60,000 

EXPENSE 75,000 

INCOME SUMMARY 137,000 

INCOME SUMMARY 137,000 

HOME OFFICE 137,000 

d HOME OFFICE CLOSING ENTRY

SALES 1,000,000 

ENDING INVT 120,000 

SHIPMENT TO BRANCH ROCA 450,000 

PURCHASE 900,000 

BEG INVENTORY 150,000 

EXPENSE 300,000 

INCOME SUMMARY 220,000 

BRANCH ROCA 137,000 

BRANCH LANE 158,000 

INCOME FROM BRANCH 295,000 

UNREALIZED INCOME 80,000 

INCOME FROM BRANCH 80,000 

Page 58: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 58/68

INCOME FROM BRANCH 375,000 

INCOME SUMMARY 375,000 

INCOME SUMMARY 595,000 

RETAINED EARNING 595,000 

e BISA DILIHAT DI ATAS

f BISA DILIHAT DIATAS

Page 59: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 59/68

REFF KONSOLIDASI

LANE BRANCH debit kredit

400,000 1,900,000 

- 375,000 - 

400,000  1,900,000 

48,000 18,000 240,000 

- 900,000 

- 450,000 - 

240,000 540,000 - ROCA

288,000 1,140,000 LANE

(96,000) 28,000 (260,000) 

192,000 880,000 

UNRE

208,000 1,020,000 

- - 

50,000 425,000 

158,000 595,000 

a INCO

262,000 165,000 335,000 - 

158,000 595,000 

- b SHIPM

323,000 857,000  UNRE

22,000 42,000 

40,000 150,000 c COGS

96,000 28,000 260,000 

- 90,000 80,000 - 

- 18,000 d UNRE

200,000 1,180,000 

- 307,000 - 

- 323,000 - e HOME

HOME

358,000 1,632,000 

30,000 175,000 

5,000 100,000 

ELIMINASI

Page 60: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 60/68

- 500,000 

857,000 

323,000 - 

358,000 1,296,000 1,296,000 1,632,000 

LANE BRANCH

SALES 400,000 

ENDING INVENTORY 96,000 

PURCHASE - 

SHIPMENT FROM HO 240,000 

BEGINING INVENTORY 48,000 

EXPENSE 50,000 

INCOMESUMMARY 158,000 

INCOMESUMMARY 158,000 

HOME OFFICE 158,000 

UNREALIZED

Page 61: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 61/68

108,000 

80,000 

28,000 

Page 62: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 62/68

ROCA

UNREALIZED INCOME FROM BRANCH

137,000 

108,000 158,000 

80,000 80,000 

375,000 

28,000 48,000 

BRANCH 137,000 

RANCH 158,000 

INCOME FROM BRANCH 295,000 

LIZED INCOME 80,000 

INCOME FROM BRANCH 80,000 

E FROM BRANCH 375,000 INCOME FROM BRAN

BRANCH 295,000 BRANCH roUNREALIZED INCOME 80,000 UNREALIZE

ENT TO BRANCH 450,000 

LIZED INCOME 90,000 

SHIPMENT FROM HO-ROCA 300,000 

SHIPMENT FROM HO LANE 240,000 

(ENDING INVENTORY) 28,000 

M INVENTORY 28,000 

LIZED 18,000 UNRELIZED

COGS (BEGINING INVENTORY) 18,000 18,000 

80,000 

OFFICE- ROCA- PRESLOSING 170,000 90,000 

OFFICE-LANE-PRECLOSING 165,000 

BRANCH-ROCA 170,000 28,000 

BRANCH-LANE 165,000 

JURNAL KONSOLIDASI

Page 63: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 63/68

Page 64: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 64/68

Page 65: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 65/68

LANE

10,000 awal 8,000 awal

50,000 40,000 

60,000 total 48,000 total

32,000 

12,000 16,000 

H roca 185,000 INCOME FROM BRANCH lane 190,000 

ca 137,000 BRANCH laneD INCOME 48,000 UNREALIZED INCOME

Page 66: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 66/68

Page 67: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 67/68

Page 68: Jawaban Soal Akuntansi Cabang

7/16/2019 Jawaban Soal Akuntansi Cabang

http://slidepdf.com/reader/full/jawaban-soal-akuntansi-cabang 68/68

158,000 32,000