Advance Accounting Homeoffice and Branch

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 21

HOME OFFICE

1 BRANCH 150,000,000

CASH

2 SHIPMENT TO BRANCH 30,000,000


BRANCH

3 BRANCH 15,000,000
CASH

4 BRANCH 5,000,000
AR

5 OPERASIONAL EXPENSE 32,000,000


BRANCH (40JT X20%) 8,000,000
CASH

SOAL B
1 NO. ENTRY

2 BRANCH 45,000
NOTE RECEIVABLE
INTEREST INCOME

3 NO. ENTRY
4 BRANCH (45.000-4500) 40,500
cash

5 SHIPTMEN TO BRANCH 25,000


UIIP (10% x 25.000) 2,500
BRANCH
BRANCH
CASH
100,000,000 SHIPMENT FROM HO
50,000,000 HOME OFFICE

HOME OFFICE
30,000,000 SHIPMENT FROM HO

AP
15,000,000 HOME OFFICE

CASH
5,000,000 HOME OFFICE

OPERASIONAL EXPENSE
HOME OFFICE
40,000,000

CASH (20% X 8.250)


SHIPMENT FROM HO (57.750-49500)
HO
NO ENTRY
40,000
5,000

HO
OPEX (4.210-4.120)
HO
40,500 AR

27,500
50,000,000
100,000,000
150,000,000

30,000,000
30,000,000

15,000,000
15,000,000

5,000,000
5,000,000

8,000,000
8,000,000

1,650
8,250
9,900

90
90
4,500
4,500
HOME OFFICE
1BRANCH
SHIPMENT TO BRANCH
CASH
* UIIP (UNREALIZED INTERCOMPANY PROF

2SHIPMENT TO BRANCH
BRANCH

3BRANCH
CASH

4BRANCH
AR

5OPERASIONAL EXPENSE
BRANCH (20% X 40JT)
CASH
SOAL B
HOME OFFICE
1NO.ENTRY

2BRANCH
NOTE RECEIVABLE
INTEREST INCOME
3NO.ENTRY

4BRANCH
CASH (45.000-4500)

5SHIPMENT TO BRANCH
UIIP (10%X 25.000)
BRANCH
77500-52500= 25.000

6INCOME SUMMARY
INVENTORY

INVENTORY
INCOME SUMMARY
(178000+25000)

UIIP
BRANCH INCOME

UIIP BEGINNING 11930-(77.500X10%)


UIIP SHIPMENT (52.500 X 10%)
UIIP ENDING ((51150+8250)/110 )X10%
Jurnal Penutup
a. BRANCH LOSS
BRANCH

b SALES
INTEREST INCOME
SHIPMENT TO BRANCH
INCOME SUMMARY

C INCOME SUMMARY
PURCHASE
OPERATING EXP
BRANCH LOSS (49.390-4.030)

INCOME SUMMARY
122160
315000
437160
48,340

INCOME SUMMARY
RETAINED EARNING

JURNAL ELEMINASI
A HO
BRANCH

B SHIPMENT TO BRANCH
UIIP (52.500 X 10%)
SHIPMENT FROM HO
UIIP SHIPMENT (52.500 X 10%)

C UIIP
INVENTORY BEG
UIIP BEGINNING 11930-(77.500X10%)

D INVENTORY, END (I/S)


INVENTORY, END (B/S)
UIIP ENDING ((51150+8250)/110 )X10%
BRANCH
150,000,000 CASH
BRANCH 100,000,000
50,000,000
ZED INTERCOMPANY PROFIT)

30,000,000 HOME OFFICE


30,000,000

15,000,000 AP
15,000,000

5,000,000 CASH
5,000,000

32,000,000 OPERASIONAL EXPENSE


8,000,000
40,000,000

BRANCH
CASH (20% X 8.250)
SHIPMENT FR HO (57.750-49.500)

45,000 NO. ENTRY


40,000
5,000
HO (4.210-4.120)

40,500 HO
40,500

25,000 NO. ENTRY


2,500
27,500

315,000 INCOME SUMMARY


315,000

203,000 INVENTORY (78000+8250)


203,000

persediaan awal 11.930/0.1


4,030 shipment to branch
4,030
mark up 10%*41.800
1930-(77.500X10%) 4,180
2.500 X 10%) 5,250
50+8250)/110 )X10% (5,400)
4,030

49,390 a.
49,390

225,000 b
5,000
52,500
282,500

122,160 C
59,000
17,800
(49.390-4.030) 45,360

282,500
203,000
485,500

48,340
ARNING 48,340

100,000
100,000

52,500
5,250
OM HO 57,750
2.500 X 10%)

4,180
4,180
1930-(77.500X10%)

5,400
ND (B/S) 5,400
50+8250)/110 )X10%
BRANCH
CASH ###
SHIPMENT FR HO ###
HOME OFFICE

HOME OFFICE ###


SHIPMENT FR HO

AP ###
HOME OFFICE

CASH ###
HOME OFFICE

OPERASIONAL EXPENSE ###


HOME OFFICE

BRANCH
CASH (20% X 8.250) 1,650
SHIPMENT FR HO (57.750-49.500) 8,250
HO
NO. ENTRY
HO (4.210-4.120) 90
OPERATING EXPENSE

HO 4,500
AR

NO. ENTRY

INCOME SUMMARY 112,980


INVENTORY
(67000+45.980)
INVENTORY (78000+8250) 86,250
INCOME SUMMARY

persediaan awal 11.930/0.1 119,300


shipment to branch 77,500
41,800
mark up 10%*41.800 4,180
45,980
SALES 110,000
INCOME SUMMARY

INCOME SUMMARY 132,660


PURCHASE
SHIPMENT FROM HO (49.500+8.250)
OPERATING EXPENSE (10.000-90)

HO 49,390
INCOME SUMMARY
INCOME SUMMARY
132660 110,000
112980 86,250
245640 196,250
49,390

BRANCH
42000 27,500
45000
40500
127500 27,500
100,000
HO
90 94,690
4500 9,900
4590 104,590
100,000
150,000,000

30,000,000

15,000,000

5,000,000

8,000,000

9,900
90

4,500

112,980

86,250
110,000

65,000
57,750
9,910

49,390

You might also like