Académique Documents
Professionnel Documents
Culture Documents
Page 1
Date Description post ref Dr. Cr.
2015 1 Rent Expense 531 5,000,000
Mei Cash 110 5,000,000
3 Merchandise inventory 115 36,000,000
Accounts Payable 210 36,000,000
4 Merchandise inventory 115 600,000
Cash 110 600,000
6 Accounts Receivable 112 68,500,000
Sales 410 68,500,000
Cost of Merchandise Sold 510 41,000,000
Merchandise Inventory 115 41,000,000
7 Cash 110 22,300,000
Accounts Receivable 112 22,300,000
10 Cash 110 54,000,000
Sales 410 54,000,000
Cost of Merchandise Sold 510 32,000,000
Merchandise Inventory 115 32,000,000
13 Accounts Payable 210 36,000,000
Merchandise Inventory 115 720,000
Cash 110 35,280,000
14 Sales Returns and Allowances 411 13,500,000
Accounts Receivable 112 13,500,000
Merchandise inventory 115 8,000,000
Cost of Merchandise Sold 510 8,000,000
15 Advertising Expense 521 11,000,000
Cash 110 11,000,000
16 Cash 110 53,900,000
Sales Discounts 412 1,100,000
Accounts Receivable 112 55,000,000
19 Merchandise inventory 115 18,700,000
Cash 110 18,700,000
19 Accounts Payable 210 33,450,000
Cash 110 33,450,000
20 Accounts Receivable 112 110,000,000
Sales 410 110,000,000
Cost of Merchandise Sold 510 70,000,000
Merchandise Inventory 115 70,000,000
21 Accounts Receivable 112 2,300,000
Cash 110 2,300,000
21 Cash 110 42,900,000
Accounts Receivable 112 42,900,000
21 Merchandise inventory 115 88,000,000
Accounts Payable 210 88,000,000
24 Accounts Payable 210 5,000,000
Merchandise Inventory 115 5,000,000
26 Sales Returns and Allowances 411 7,500,000
Cash 110 7,500,000
Merchandise Inventory 115 4,800,000
Cost of Merchandise Sold 510 4,800,000
28 Sales Salaries Expense 520 56,000,000
Office Salaries Expense 530 29,000,000
Cash 110 85,000,000
29 Store Supplies 117 2,400,000
Cash 110 2,400,000
30 Accounts Receivable 112 78,750,000
Sales 410 78,750,000
Cost of Merchandise Sold 510 47,000,000
Merchandise Inventory 115 47,000,000
30 Cash 110 111,200,000
Sales Discounts 412 1,100,000
Accounts Receivable 112 112,300,000
31 Accounts Payable 210 83,000,000
Merchandise Inventory 115 830,000
Cash 110 82,170,000
Total 1,174,000,000 1,174,000,000
LEDGER
11,950,000
12,000,000
9,800,000
14,000,000
13,600,000
61,350,000
Serba Hutama
Adjusted Trial Blance
May 31, 2015
Account Credit
Accounts Name Debit Balances
No Balances
110 Cash 84,500,000
112 Accounts Receivable 247,450,000
115 Merchandise Inventory 550,000,000
116 Prepaid Insurance 4,800,000
117 Store Supplies 4,000,000
123 Store Equipment 569,500,000
124 Accumulated Depreciation-Store Equipment 70,700,000
210 Accounts Payable 63,150,000
211 Salaries Payable 13,600,000
310 Mandala Hutama, Capital 685,300,000
311 Mandala Hutama, Drawing 135,000,000
312 Income Summary
410 Sales 5,532,350,000
411 Sales Returns and Allowances 113,700,000
412 Sales Discounts 61,600,000
510 Cost of Merchandise Sold 3,012,150,000
520 Sales Salary Expense 727,800,000
521 Advertising Expense 292,000,000
522 Depreciation Expense 14,000,000
523 Store Supplies Expense 9,800,000
529 Miscellaneous Selling Expense 12,600,000
530 Office Salaries Expense 417,700,000
531 Rent Expense 88,700,000
532 Insurance Expense 12,000,000
539 Miscellaneous Administrative Expense 7,800,000
Serba Hutama
Statement of Owner's Equity
For the period Ended Mei 31, 2015
Assets Liabilities
Current Assets : Current Liabilities :
Cash 84,500,000 Accounts Payable 63,150,000
Accounts Receivable 247,450,000 Salaries Payable 13,600,000
Merchandise Inventory 550,000,000 Total Liabilities 76,750,000
Prepaid Insurance 4,800,000
Store Supplies 4,000,000 Owner's Equity
Total Current Assets 890,750,000 Mandala Hutama, Capital $ 1,312,800,000
Fixed Assets :
Store Equipment 569,500,000
Less Accum Depreciation 70,700,000
Total Fixed Assets 498,800,000
Total Assets $1,389,550,000 Total Liabilities And Owner's Equity $ 1,389,550,000
CLOSING ENTRIES
Page 4
post
Date Description Dr. Cr.
ref
2015 31 Sales 410 5,532,350,000
Mei Income Summary 312 5,532,350,000
31 Income Summary 312 4,769,850,000
Sales Returns and Allowances 411 113,700,000
Sales Discounts 412 61,600,000
Cost of Merchandise Sold 510 3,012,150,000
Sales Salary Expense 520 727,800,000
Advertising Expense 521 292,000,000
Depreciation Expense 522 14,000,000
Store Supplies Expense 523 9,800,000
Misc. Selling Expense 529 12,600,000
Office Salaries Expense 530 417,700,000
Rent Expense 531 88,700,000
Insurance Expense 532 12,000,000
Misc.Administrative Expense 539 7,800,000
31 Income Summary 312 762,500,000
Mandala Hutama, Capital 310 762,500,000
31 Mandala Hutama, Capital 310 135,000,000
Mandala Hutama, Drawing 311 135,000,000
Serba Hutama
Post-Closing Trial Blance
May 31, 2015
Account
Accounts Name Debit Balances Credit Balances
No
110 Cash 84,500,000
112 Accounts Receivable 247,450,000
115 Merchandise Inventory 550,000,000
116 Prepaid Insurance 4,800,000
117 Store Supplies 4,000,000
123 Store Equipment 569,500,000
124 Accumulated Depreciation-Store Equipment 70,700,000
210 Accounts Payable 63,150,000
211 Salaries Payable 13,600,000
310 Mandala Hutama, Capital 1,312,800,000
23/11/2016