You are on page 1of 1

D'CS Hotel

Jl. Tukad Batanghari No. 311 Denpasar Selatan

Balance Sheet

As of January 2013
13/05/2018
2:26:18

Assets
Current Asset
Bank Mandiri Rp50.275.360,00
Petty Cash Rp520.000,00
Account Receivable Rp8.448.000,00
Supplies
Office Supplies Rp1.985.000,00
Room Supplies Rp1.780.000,00
Spa Supplies Rp1.670.000,00
Prepaid Insurance Rp2.250.000,00
Prepaid Rent Rp2.500.000,00
Vat in Rp630.000,00
Fixed Assets
Building at Cost Rp80.000.000,00
Building Acc. Dep (Rp11.250.000,00)
Office Equipment at Cost Rp25.000.000,00
Office Equipment Acc. Dep (Rp1.400.000,00)
Room Equipment at Cost Rp23.000.000,00
Room Equipment Acc. Dep (Rp1.380.000,00)
Spa Equipment Rp15.000.000,00
Spa Equipment Acc. Dep (Rp1.200.000,00)
Total Assets Rp197.828.360,00

Liabilities
Current Liabilities
Account Payable Rp1.914.000,00
Vat Out Rp1.921.500,00
Wages Payable Rp1.000.000,00
Long Term Liabilities
Bank Danamon Loan Rp45.000.000,00
Total Liabilities Rp49.835.500,00

Net Assets Rp147.992.860,00

Equity
Current Year Earnings (Rp1.207.140,00)
Capital's owner Rp152.500.000,00
Drawing's owner (Rp3.300.000,00)
Total Equity Rp147.992.860,00

You might also like