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

 

  UD BUANA    
Jalan Yos Sudarso
    No 49 Jakarta    
         
         
         

Trial
    Balance    
    December 2020    
         
Account Debit Credit YTD Debit YTD Credit
Cash in Bank Rp158.000.000,00   Rp200.770.000,00  
Petty Cash   Rp3.050.000,00 Rp6.750.000,00  
Accounts Receivable Rp623.700.000,00   Rp709.500.000,00  

Allowance for Doubtful Debt   Rp7.200.000,00   Rp19.000.000,00


Merchandise Inventory Rp80.390.062,12   Rp600.390.062,12  

Store Supplies Rp900.000,00   Rp10.700.000,00  


Prepaid Insurance Rp0,00   Rp15.300.000,00  
Prepaid Rent Rp0,00   Rp21.300.000,00  
Prepaid Tax Rp0,00   Rp15.000.000,00  
Equipment at Cost Rp0,00   Rp63.300.000,00  
Equipment Accum Dep Rp0,00     Rp16.500.000,00
Accounts Payable   Rp736.780.000,00   Rp806.080.000,00

Expense Payable Rp3.475.000,00     Rp425.000,00


PPN Payable Rp1.500.000,00     Rp0,00
PPN Outcome   Rp104.800.000,00   Rp104.800.000,00

PPN Income Rp99.280.000,00   Rp99.280.000,00  


Bank Mandiri Loan Rp16.000.000,00     Rp285.000.000,00

Raka Capital   Rp0,00   Rp366.500.000,00

Raka Drawing   Rp0,00 Rp25.400.000,00  


Sales   Rp1.098.000.000,00   Rp1.601.300.000,00

Sales Return Rp50.000.000,00   Rp50.000.000,00  


Cost of goods Sold Rp912.409.937,88   Rp1.226.509.937,88  

Freight Paid Rp0,00   Rp8.800.000,00  


Advertising Expenses Rp675.000,00   Rp4.875.000,00  
Telephone&Electricity Rp0,00   Rp8.700.000,00  
expenses
Store Supplies Expenses Rp0,00   Rp4.750.000,00  
Bad Debt Expense Rp0,00   Rp15.100.000,00  
Depreciation Expense Rp0,00   Rp16.500.000,00  
Insurance Expense Rp0,00   Rp14.300.000,00  
Rent Expense Rp0,00   Rp23.300.000,00  
Wages & Salaries Rp0,00   Rp36.300.000,00  
Other Operating Expense Rp500.000,00   Rp9.800.000,00  
Interest Revenue   Rp0,00   Rp6.100.000,00
Interest Expense Rp3.000.000,00   Rp12.480.000,00  
Bank Service Charge Rp0,00   Rp6.600.000,00  
         
Total: Rp1.949.830.000,00 Rp1.949.830.000,00 Rp3.205.705.000,00 Rp3.205.705.000,00

       

You might also like