17. GENERAL LEDGER AFTER CLOSING

UD WIRASTRI
GENERAL LEDGER
Account:
Date
Dec
11100

Description
31 Opening Balance
31 Adjusment
31 Closing

Account:
Date
Dec
11200

31 Opening Balance
31 Adjusment
31 Closing


Date
Dec
11300

31 Opening Balance
31 Adjusment
31 Closing

Date
Dec
11400

31 Opening Balance
31 Adjusment
31 Closing

Date
Dec
11500


Date
Dec
11600

Ref.

Debit

a
JM
JM

Ref.

Credit
-

Debit

31 Opening Balance

31 Adjusment
31 Closing

Credit

Debit

31 Opening Balance
31 Adjusment
31 Closing

a
JM
JM

-

Credit
-


Account Number:
11300
Balance
Debit
Credit
652.530.000
652.530.000
652.530.000
-

Debit

11.075.900
-

Account Number:
11400
Balance
Credit
8.500.000

19.575.900
19.575.900

Account Number:
11500
Balance
Debit
Credit
570.000.000
541.500.000
541.500.000
-

GENERAL LEDGER

Debit

a
JM
JM


Ref.

-

Account Number:
11200
Balance
Debit
Credit
500.000
500.000
500.000
-

GENERAL LEDGER

Credit
-


28.500.000
-

Account Number:
11600
Balance
Debit
Credit
14.500.000
12.500.000
12.500.000
-

GENERAL LEDGER

Office Supplies
Description

-


-

a
JM
JM

Ref.

Credit

GENERAL LEDGER

a
JM
JM

Ref.

-


Debit
241.118.000
243.868.000
243.868.000

GENERAL LEDGER

Merchandise Inventory
Description

Account:

2.750.000
-

Allowances for Bad Debts
Description

Account:


a
JM
JM

11100
Balance

Credit

Account Receivable
Description

Account:

Debit

Petty Cash
Description

Account:


Ref.

Account Number:

GENERAL LEDGER

Cash In Bank

Debit

Credit
-

2.000.000
-

UD WIRASTRI
GENERAL LEDGER
Account:
Date
Dec
11700

Description

Ref.

31 Opening Balance
31 Adjusment
31 Closing

Account:
Date
Dec
11800

Account:

Dec
11900

31 Opening Balance
31 Adjusment
31 Closing

Account:

Dec
12100

31 Opening Balance
31 Adjusment
31 Closing

Account:

Dec
13100

Date
Dec
13110

Debit

a
JM
JM

Ref.

Credit
-

Debit

31 Opening Balance
31 Adjusment
31 Closing

Credit

Debit

31 Opening Balance
31 Adjusment
31 Closing

a
JM
JM

-

Credit
-

Account Number:
12100
Balance
Debit
Credit
70.000.000
70.000.000
70.000.000
-

-

Account Number:
13100
Balance
Debit
Credit
60.000.000
60.000.000
60.000.000
-

GENERAL LEDGER
Debit

a
JM
JM

Ref.

Account Number:
11900
Balance
Debit
Credit
89.000.000
89.000.000
89.000.000
-

GENERAL LEDGER

Credit
-

Accumulated Depreciation - Equipment
Description

7.000.000
-

-

a
JM
JM

Ref.

Account Number:
11800
Balance
Debit
Credit
24.000.000
17.000.000
17.000.000
-

GENERAL LEDGER

a
JM
JM

Ref.

5.000.000
-

GENERAL LEDGER

Equipment
Description

Account:

-

Investment
Description

Date

Credit

Prepaid Taxes
Description

Date

a
JM
JM

Ref.

31 Opening Balance
31 Adjusment
31 Closing

Date

Debit

Prepaid Rent
Description

Account Number:
11700
Balance
Debit
Credit
12.000.000
7.000.000
7.000.000
-

GENERAL LEDGER

Prepaid Insurance

Debit

-

GENERAL LEDGER
Credit

-

1.200.000
-

Debit

Account Number:
13110
Balance
Credit
4.800.000
6.000.000
6.000.000

UD WIRASTRI
GENERAL LEDGER
Account:
Date
Dec
21100

Description

Date
Dec
21200

Ref.

31 Opening Balance
31 Adjusment
31 Closing

Account:

21400

31 Opening Balance
31 Adjusment
31 Closing

21500

31 Opening Balance
31 Adjusment
31 Closing

Account:

Dec
21600

Date
Dec
22100

-

31 Opening Balance
31 Adjusment
31 Closing

Debit

31 Opening Balance
31 Adjusment
31 Closing

a
JM
JM

Debit
-

GENERAL LEDGER
Debit

Credit
-

Debit
-

Credit
717.420.000
717.420.000
717.420.000

Account Number:
21400
Balance
Credit
-

Account Number:
21500
Balance
Credit
138.948.000
138.948.000
138.948.000

Account Number:
21600
Balance
Debit
Credit
119.000.000
119.000.000
119.000.000
-

GENERAL LEDGER
Debit

a
JM
JM

Ref.

-

-

-

21200

Debit

Credit

Credit
-

-

GENERAL LEDGER

Bank Permata Loan
Description

Account Number:
Balance

GENERAL LEDGER

a
JM
JM

Ref.

-

Credit

PPN Income
Description

Account:

Debit

a
JM
JM

Ref.

Debit

Account Number:
21100
Balance
Credit
-

GENERAL LEDGER

PPN Outcome
Description

Date

-

a
JM
JM

Ref.

31 Opening Balance
31 Adjusment
31 Closing

Account:

Dec

Credit

PPN Payable
Description

Date

a
JM
JM

Ref.

Account:

Dec

Debit

Account Payable
Description

Date

GENERAL LEDGER

Credit Card

Debit

Credit
-

Debit
-

Account Number:
22100
Balance
Credit
285.000.000
285.000.000
285.000.000

UD WIRASTRI
GENERAL LEDGER
Account:
Date
Dec
31100

Description
31 Opening Balance
31 Adjusment
31 Closing

Account:
Date
Dec
31200

31 Opening Balance
31 Adjusment
31 Closing

Date
Dec
31300

31 Opening Balance
31 Adjusment
31 Closing

Date
Dec
41100

31 Opening Balance
31 Adjusment
31 Closing

Account:

Dec
41200

Date
Dec
41300

a
JM
JM

23.100.000

Ref.

Debit

a
JM
JM

a
JM
JM

Ref.
a
JM
JM

31 Opening Balance
31 Adjusment
31 Closing

Ref.

Debit

31 Opening Balance
31 Adjusment
31 Closing

a
JM
JM

23.100.000

Credit

1.712.205.000

Debit

1.712.205.000

GENERAL LEDGER
Debit

Credit

1.553.500.000

Debit
-

Account Number:
31300
Balance
Credit
Account Number:
41100
Balance
Credit
1.553.500.000
1.553.500.000
-

Account Number:
41200
Balance
Debit
Credit
66.000.000
66.000.000
-

GENERAL LEDGER
Debit

a
JM
JM

Ref.

Account Number:
31200
Balance
Debit
Credit
23.100.000
23.100.000
-

GENERAL LEDGER

Credit
-

66.000.000

Account Number:
41300
Balance
Debit
Credit
32.020.000
32.020.000
-

GENERAL LEDGER

Sales Discount
Description

268.624.100

Credit
-

Ref.

Debit

Account Number:
31100
Balance
Credit
400.430.000
400.430.000
645.954.100

GENERAL LEDGER

Sales Return
Description

Account:

Credit

Sales Of Merchandise
Description

Date

Debit

Income Summary
Description

Account:

Ref.

Tn Suryono Drawing
Description

Account:

GENERAL LEDGER

Tn Suryono Capital

Debit

Credit
-

32.020.000

UD WIRASTRI
GENERAL LEDGER
Account:
Date
Dec
51100

Description
31 Opening Balance
31 Adjusment
31 Closing

Account:
Date
Dec
51200

31 Opening Balance
31 Adjusment
31 Closing

Date
Dec
51300

31 Opening Balance
31 Adjusment
31 Closing

Date
Dec
61100

31 Opening Balance
31 Adjusment
31 Closing

Date
Dec
61200

Date
Dec
61300

Ref.

Debit

a
JM
JM

Credit
-

Debit

a
JM
JM

33.900.000

31 Opening Balance
31 Adjusment
31 Closing

Credit

Debit
-

Debit

a
JM
JM

31 Opening Balance
31 Adjusment
31 Closing

Ref.
a
JM
JM

Debit
-

Credit
1.850.000

Account Number:
51300
Balance
Credit
33.900.000
33.900.000
-

Account Number:
61100
Balance
Debit
Credit
1.850.000
1.850.000
-

-

Account Number:
61200
Balance
Debit
Credit
6.550.000
6.550.000
-

GENERAL LEDGER
Credit
6.550.000

Account Number:
61300
Balance
Debit
Credit
12.150.000
19.150.000
-

GENERAL LEDGER

Sore Supplies Expense
Description

5.720.000

GENERAL LEDGER

a
JM
JM

Ref.

Account Number:
51200
Balance
Debit
Credit
5.720.000
5.720.000
-

GENERAL LEDGER

Ref.

Ref.

1.147.800.000

GENERAL LEDGER

Telephone, Water & Electricity Expense
Description

Account:

-

Advertising Expense
Description

Account:

a
JM
JM

Credit

Purchases Discount
Description

Account:

Debit

Freight Paid
Description

Account:

Ref.

Account Number:
51100
Balance
Debit
Credit
1.147.800.000
1.147.800.000
-

GENERAL LEDGER

Cost Of Goods Sold

Debit
7.000.000
-

Credit
19.150.000

UD WIRASTRI
GENERAL LEDGER
Account:
Date
Dec

Description
31 Opening Balance
31 Adjusment
31 Closing

Account:
Date
Dec

31 Opening Balance
31 Adjusment
31 Closing

Account:
Date
Dec

Dec

Date
Dec

14.675.900

Ref.

Debit

Credit

a
JM
JM

28.500.000
-

37.000.000

a
JM
JM

a
JM
JM

1
Opening Balance
31 Adjusment
31 Closing

Ref.
JM
JM

31 Opening Balance
31 Adjusment
31 Closing

Ref.
a
JM
JM

Account Number:
61500
Balance
Debit
Credit
4.800.000
6.000.000
-

GENERAL LEDGER
Debit

Credit

1.200.000
-

6.000.000

Account Number:
61600
Balance
Debit
Credit
6.000.000
8.000.000
-

GENERAL LEDGER
Debit

Credit

2.000.000
-

8.000.000

Account Number:
61700
Balance
Debit
Credit
22.000.000
27.000.000
-

GENERAL LEDGER
Debit

Credit

5.000.000
-

27.000.000

Account Number:
61800
Balance
Debit
Credit
49.500.000
49.500.000
-

GENERAL LEDGER

Wages & Salaries Expense
Description

Account Number:
61450
Balance
Debit
Credit
8.500.000
37.000.000
-

GENERAL LEDGER

Rent Expense
Description

Account:

11.075.900
-

Ref.

31 Opening Balance
31 Adjusment
31 Closing

Account:

Dec

a
JM
JM

Insurance expense
Description

Date

Credit

Ref.

31 Opening Balance
31 Adjusment
31 Closing

Date

Debit

Depreciation Expense
Description

Account:

Ref.

Spoilage Expense
Description

Account Number:
61400
Balance
Debit
Credit
3.600.000
14.675.900
-

GENERAL LEDGER

Bad Debts Expense

Debit

Credit
-

49.500.000

UD WIRASTRI
GENERAL LEDGER
Account:
Date
Dec

Description
31 Opening Balance
31 Adjusment
31 Closing

Account:
Date
Dec

31 Opening Balance
31 Adjusment
31 Closing

Date
Dec

31 Opening Balance
31 Adjusment
31 Closing

Date
Dec

31 Opening Balance
31 Adjusment
31 Closing

Date
Dec

Date
Dec

-

Ref.

Debit

a
JM
JM

31 Opening Balance
31 Adjusment
31 Closing

-

a
JM
JM

33.000.000

31 Opening Balance
31 Adjusment
31 Closing

8.300.000

Credit

Debit

3.000.000
-

GENERAL LEDGER

Ref.

Debit

a
JM
JM

62.180.000

Debit

Credit

Debit
-

GENERAL LEDGER
Credit

5.600.000

Debit
-

GENERAL LEDGER

Freight Collected
Description

Account Number:
69000
Balance
Debit
Credit
8.300.000
8.300.000
-

GENERAL LEDGER
Debit

a
JM
JM

-

Credit

Ref.

Ref.

Debit

Account Number:
61900
Balance
Credit
-

GENERAL LEDGER

Gain/Loss on Sale Of Stock
Description

Account:

a
JM
JM

Credit

Devidend Income
Description

Account:

Debit

Interest Revenue
Description

Account:

Ref.

Other Operating Expense
Description

Account:

GENERAL LEDGER

0

Ref.

Debit

a
JM
JM

19.025.000

Credit

Debit
-

Account Number:
81100
Balance
Credit
30.000.000
33.000.000
-

Account Number:
81200
Balance
Credit
62.180.000
62.180.000
-

Account Number:
81300
Balance
Credit
5.600.000
5.600.000
-

Account Number:
81400
Balance
Credit
19.025.000
19.025.000
-

UD WIRASTRI
GENERAL LEDGER
Account:
Date
Dec

Description

Date
Dec

Dec

Credit

5.000.000

Description

Debit

a
JM
JM

Ref.

31 Opening Balance
31 Adjusment
31 Closing

a
JM
JM

31 Opening Balance
31 Adjusment
31 Closing

Ref.
a
JM
JM

-

Credit
-

Account Number:
91100
Balance
Debit
Credit
8.515.000
8.515.000
-

8.515.000

Account Number:
91200
Balance
Debit
Credit
3.300.000
3.550.000
-

GENERAL LEDGER
Debit

Credit

250.000
-

3.550.000

Account Number:
91300
Balance
Debit
Credit
1.950.000
1.950.000
-

GENERAL LEDGER

Late Fees Paid
Description

Debit

Account Number:
81500
Balance
Credit
5.000.000
5.000.000
-

GENERAL LEDGER

Bank Service Charge

Account:
Date

Ref.

31 Opening Balance
31 Adjusment
31 Closing

Date

a
JM
JM

Debit

Interest Expense
Description

Account:

Dec

Ref.

31 Opening Balance
31 Adjusment
31 Closing

Account:

GENERAL LEDGER

Late Fees Collected

Debit

Credit
-

1.950.000