PT BAHAGIA

POST CLOSING TRIAL BALANCE

DECEMBER 31, 2016

ACCOUNT DEBIT CREDIT

ACCOUNT NAME
NUMBER Rp Rp

Jumlah ........................
 PT ADI JAYA
LEDGER (AFTER CLOSING)
DECEMBER 31, 2016
(In Rupiah)
Nama : Cash In Bank Nomor :
BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Petty Cash Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Account Receivable Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Allowance of DoubTful Debt Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Merchandise Inventory Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : STORE SUPPLIES Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp
Nama : Prepaid Insurance Nomor :
BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Prepaid Rent Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Prepaid TAX Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : ppn income Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : prepaid ppn Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : EQUIPMENT AT COST Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp
Nama : EQUIPMENT ACCUM DEP Nomor :
BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : ACCOUNT PAYABLE Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : EXPENSE PAYABLE Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : INCOME TAX PAYABLE Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : ppn payable Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : ppn outcome Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : dividend payable Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION
REF
 POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : bank DANAMON loan Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : capital stock Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : retained earning Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : dividend Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : INCOME SUMMARY Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Sales Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp
Nama : Sales return Nomor :
BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : COST OF GOODS SOLD Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : freight paid Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : advertising expenses Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Telephone & Electricity Expense Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : STORE Supplies Expense Nomor :

 BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Bad Debt Expense Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Depreciation Expense Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Insurance Expense Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Rent Expense Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Wages and Salaries expense Nomor :

 BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Others Operating Expense Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Interest REVENUE Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Interest Expense Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : Bank Service Charge Nomor :

BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp

Nama : INCOME TAX EXPENSE Nomor :

 BALANCE
POS DEBIT KREDIT
DATE DESCRIPTION DEBIT
REF
Rp Rp Rp
 1-1100
BALANCE
KREDIT
Rp

1-1200
BALANCE
KREDIT
Rp

1-1300
BALANCE
KREDIT
Rp

1-1400
BALANCE
KREDIT
Rp

1-1500
BALANCE
KREDIT
Rp

1-1600
BALANCE
KREDIT
Rp
 1-1700
BALANCE
KREDIT
Rp

1-1800
BALANCE
KREDIT
Rp

1-1900
BALANCE
KREDIT
Rp

1-1910
BALANCE
KREDIT
Rp

1-1920
BALANCE
KREDIT
Rp

1-2100
BALANCE
KREDIT
Rp
 1-2110
BALANCE
KREDIT
Rp

2-1100
BALANCE
KREDIT
Rp

2-1200
BALANCE
KREDIT
Rp

2-1300
BALANCE
KREDIT
Rp

2-1400
BALANCE
KREDIT
Rp

2-1500
BALANCE
KREDIT
Rp

2-1600
BALANCE
 KREDIT
Rp

2-2100
BALANCE
KREDIT
Rp

3-1100

KREDIT
Rp

3-1200
BALANCE
KREDIT
Rp

3-1300
BALANCE
KREDIT
Rp

3-1400
BALANCE
KREDIT
Rp

4-1100
BALANCE
KREDIT
Rp
 4-1200
BALANCE
KREDIT
Rp

5-1100
BALANCE
KREDIT
Rp

5-1200
BALANCE
KREDIT
Rp

6-1000
BALANCE
KREDIT
Rp

6-1100
BALANCE
KREDIT
Rp

6-1200
BALANCE
KREDIT
Rp

6-1300
BALANCE
KREDIT
Rp

6-1400
BALANCE
KREDIT
Rp

6-1500
BALANCE
KREDIT
Rp

6-1600
BALANCE
KREDIT
Rp

6-1700
BALANCE
KREDIT
Rp

6-1800

BALANCE
KREDIT
Rp

8-1100
BALANCE
KREDIT
Rp

9-1100
BALANCE
KREDIT
Rp

9-1200
BALANCE
KREDIT
Rp

9-1300
BALANCE
KREDIT
Rp
 PT BAHAGIA
CLOSING ENTRIES
DECEMBER 31, 2016

POS DEBIT CREDIT

DATE DESCRIPTION
REF Rp Rp

JUMLAH
 PT BAHAGIA
CASH FLOW REPORT
DECEMBER 31, 2016

(In Rupiah)

SALDO
KETERANGAN Rp
Rp
ARUS KAS DARI AKTIVITAS OPERASI
Penerimaan dari Pelanggan
Penerimaan Dari Bank Mega
Pembayaran kepada Pemasok
Pembayaran PPN Payable
Pembayaran Cetak Brosur
Pembayaran Expense Payable
Pembelian Perlengkapan Toko
Pembayaran Dividend Payable
Pembayaran Pemeliharaan Toko
Arus Kas Bersih dari Aktivitas Operasi

ARUS KAS DARI AKTIVITAS FINANCING

Pembayaran Utang Bank
Interest Expense
Arus Kas Bersih dari Aktivitas Financing

Kenaikan Bersih Kas dan setara kas

Kas dan setara kas pada awal periode

Kas dan setara kas pada akhir periode

 PT BAHAGIA
BALANCE SHEET
DECEMBER 31, 2016

ASSETS LIABILITY AND EQUITY

BALANCE BALANCE
DESCRIPTION DESCRIPTION
Rp Rp Rp Rp
Current Assets Current Liabilities
Cash in Bank Accounts Payable
Petty Cash Expense Payable
Accounts Receivable Income Tax Payable
Allowance for Doubtful Debt Ppn Payable
Merchandise Inventory Total Current Liabilities
Store Supplies
Prepaid Insurance Long Term Liabilities
Prepaid Rent Bank Danamon Loan
Prepaid PPN Total Long Term Liabilities
Total Current Assets
Equity
Fixed Assets Capital Stock
Equipment Retained Earnings
Equipment Accumulation Depreciation
Total Fixed Assets Total Equity

TOTAL ASSETS TOTAL LIABILITIES & EQUITY

 PT BAHAGIA
"CAPITAL STATEMENT"
DECEMBER 31, 2016

BALANCE
DESCRIPTION
Rp

Retained Earning, 1 Desember 2016

Penambahan :
Laba tahun berjalan

Pengurangan :
Dividend

Retained Earning, 31 Desember 2016

 PT BAHAGIA
WORKSHEET
DECEMBER 31, 2016

Trial Balance Adjustment Entries Trial Balance After AJP Income Statement Balance Sheet
Account
Account Name Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit
Number
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
1-1100 Cash in Bank
1-1200 Petty Cash
1-1300 Accounts Receivable
1-1400 Allowance for Doubtful Debt
1-1500 Merchandise Inventory
1-1600 Store Supplies
1-1700 Prepaid Insurance
1-1800 Prepaid Rent
1-1900 Prepaid Tax
1-1910 PPN Income
1-1920 Prepaid PPN
1-2100 Equipment at Cost
1-2110 Equipment Accum Dep
2-1100 Accounts Payable
2-1200 Expense Payable
2-1300 Income Tax Payable
2-1400 PPN Payable
2-1500 PPN Outcome
2-1600 Dividend Payable
2-2100 Bank Mega Loan
3-1100 Capital Stock
3-1200 Retained Earning
3-1300 Dividend
3-1400 Income Summary
4-1100 Sales
4-1200 Sales Return
5-1100 Cost of goods Sold
5-1200 Freight Paid
6-1000 Advertising Expenses
6-1100 Telephone & Electricity expenses
6-1200 Store Supplies Expenses
6-1300 Bad Debts Expense
6-1400 Depreciation Expense
6-1500 Insurance Expense
6-1600 Rent Expense
6-1700 Wages & Salaries Expense
6-1800 Other Operating Expense
8-1100 Interest Revenue
9-1100 Interest Expense
9-1200 Bank Service Charge
9-1300 Income Tax Expense
TOTAL
JUMLAH LABA/RUGI

-
 PT BAHAGIA
PROFIT AND LOSS
DECEMBER 31, 2016
KETERANGAN Rp Rp

REVENUE
Sales
Sales Return (-)
Net Sales

COST OF GOODS SOLD

Cost of Goods Sold
Freight Paid (+)
Cost of Goods Sold (-)
Gross Profit

EXPENSES
OPERATING EXPENSE
Advertising Expenses
Telephone & Electricity expenses
Store Supplies Expenses
Bad Debts Expense
Depreciation Expense
Insurance Expense
Rent Expense
Wages & Salaries Expense
Other Operating Expense (+)
Sub Total (-)
Operating Net Profit

OTHER REVENUE & GAINS

Interest Revenue
Total Other Revenue (+)

OTHER EXPENSES & LOSSES

Interest Expense
Bank Service Charge
Total Other Expenses (-)
EARNING BEFORE TAX
Income Tax Expense (-)
EARNING/NET INCOME
 PT BAHAGIA
ADJUSTMENT ENTRIES
DECEMBER 31, 2016

EVIDENCE ACC DEBIT CREDIT

DATE DESCRIPTION
NUMBER REF Rp Rp

JUMLAH
 PT BAHAGIA
CLOSING JOURNAL ENTRY
DECEMBER 31, 2016

EVIDENCE ACC DEBIT CREDIT

DATE DESCRIPTION
NUMBER REF Rp Rp

JUMLAH