Balance

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

PD.

Kelana Jaya 2C 29 Muhammad Akmal


Jalan Sudiriman No. 1
Jakarta Selatan

Balance Sheet

As of 13th Period 2008


11/04/2011
16:09:51

Assets
Current Assets
Cash Rp8.700.000,00
Bank ABC Rp70.443.450,00
Account Receivable Rp69.615.000,00
Inventory Rp40.088.247,52
Prepaid Rent Rp14.000.000,00
Prepaid Insurance Rp200.000,00
Total Current Assets Rp203.046.697,52
Fixed Assets
Building Rp500.000.000,00
Accum Deprec Of Building (Rp67.197.500,00)
Office Equipment Rp275.000.000,00
Office Equipment Accum Deprec (Rp123.958.334,00)
Total Fixed Assets Rp583.844.166,00
Total Assets Rp786.890.863,52

Liabilities
Current Liabilites
Account Payable Rp45.543.000,00
Salaries Payable Rp7.400.000,00
Utilities Payable Rp1.300.000,00
VAT Collected (VAT Out) Rp4.302.000,00
VAT Paid (VAT In) Rp0,00
Total Current Liabilites Rp58.545.000,00
Long Term Liability
Bank Loan (Long Term) Rp100.000.000,00
Total Long Term Liability Rp100.000.000,00
Total Liabilities Rp158.545.000,00

Net Assets Rp628.345.863,52

Equity
Current Years Earning Rp88.345.863,52
Historical Balancing Rp0,00
Capital MIRA Rp200.000.000,00
Capital AMIR Rp200.000.000,00
Retained Earning Rp140.000.000,00
Total Equity Rp628.345.863,52

You might also like