Professional Documents
Culture Documents
Rp 230,000
Rp 40,000
( Rp 20.000 - Rp 3.750 )
Rp 16,250
Rp 420,000
Rp 197,000
Rp 52,000
Rp 185,000
Rp 135,000
Trial Balance
Account Title
Dr.
Cash Rp 4,000,000
Account Receivable Rp 6,500,000
Merchandise Inventory Rp 35,620,000
Prepaid Insurance Rp 303,000
Store Supplies Rp 60,000
Office Supplies Rp 20,000
Store Equipment Rp 11,400,000
Accumulated Depreciation - Store Equipment
Office Equipment Rp 1,000,000
Accumulated Depreciation - Office Equipment
Account Payable
Notes Payable
Sales Salaries Payable
Office Salaries Payable
Unearned Rent
Retained Earning
Share Capital - Ordinary
Dividend Rp 250,000
Sales
Sales Return & Allowance Rp 300,000
Sales Discount Rp 105,000
Cost of Good Sold Rp 40,445,000
Sales Salaries Expense Rp 1,250,000
Advertising Expense Rp 650,000
Depreciation Expense - Store Equipment Rp -
Store Supplies Expense Rp -
Miscellaneous Sales Expense Rp 235,000
Office Salaries Expense Rp 2,350,000
Rent Expense Rp 5,000,000
Insurance Expense Rp -
Depreciation Expense - Office Equipment Rp -
Miscellaneous Office Expense Rp 50,000
Office Supplies Expense Rp -
Rent Revenue
Interest Expense Rp 160,000
Sales
Sales Revenue
Less: Sales return & allowance Rp 300,000
Sales dicsount Rp 105,000 Rp 405,000
Net Sales
Gross Profit
Operating Expense
1) Admnistrative Expense
Office Salaries Expense Rp 2,535,000
Rent Expense Rp 5,000,000
Insurance Expense Rp 230,000
Depreciation Expense - Office Equipment Rp 197,000
Miscellaneous Office Expense Rp 50,000
Office Supplies Expense Rp 16,250 Rp 8,028,250
2) Selling Expense
Sales Salaries Expense Rp 1,302,000
Advertising Expense Rp 650,000
Depreciation Expense - Store Equipment Rp 420,000
Store Supplies Expense Rp 40,000
Miscellaneous Sales Expense Rp 235,000 Rp 2,647,000
Total operating expense
Net Income
Glow Company
Statement of Retained Earning
For period ended December 31, 2021
Rp 46,245,000
Rp 46,991,700
Rp 10,675,250
Rp 135,000
Rp 160,000
Rp 36,291,450
G
ng Statemen
2021 De
ASSETS
Current Assets
Cash
Account receivable
Merchandise Inventory
Prepaid Insurance
Store Supplies
Office Supplies
Total Current Assets
TOTAL ASSETS
Glow Company
Statement of Financial Position
December 31, 2021
Rp 41,649,750
Rp 46,623,750