Anda di halaman 1dari 8

No

Nama Barang
Motor XYZ

Kode
Barang
XYZ-01
XYZ-01
XYZ-01

Persedian
Awal
10
0
0

Pembelian
10
20
25

55
2

Helm KGB

KGB-001
KGB-001
KGB-001

50
0
0

25
50
20

95
PERINTAH:

Hitunglah HPP untuk masing-masing jenis barang dengan menggunakan metode FI

Tanggal
Pembelian
10/5/2015
10/12/2015
10/19/2015

Harga Beli
Penjualan
Per Unit
Rp.20,000,000
12
Rp.22,000,000
28
Rp.19,500,000
10

Harga Jual
per Unit
Rp.24,000,000
Rp.24,000,000
Rp.24,000,000

50
10/5/2015
10/12/2015
10/19/2015

gunakan metode FIFO dan LIFO

Rp.200,000
Rp.210,000
Rp.225,000

50
70
10

130

Rp.275,000
Rp.300,000
Rp.300,000

Items

Date

Motor XYZ

10/5/2015
10/12/2015
10/19/2015

Helm KGB

10/5/2015
10/12/2015
10/19/2015

total penjualan
hpp
laba kotor

Rp.1,200,000,000
Rp.1,035,000,000
Rp.165,000,000

total penjualan
hpp
laba kotor

Rp.37,750,000
Rp.25,575,000
Rp.12,175,000

total cogs

Rp.1,060,575,000

QTY
10

50

Opening Balance
Total UniPrice
Rp.200,000,000

Rp.10,000,000

QTY
10
20
25
25
50
20

Purchasing
Total Unit Price P
Rp.200,000,000
Rp.440,000,000
Rp.487,500,000
Rp.1,127,500,000
Rp.5,000,000
Rp.10,500,000
Rp.4,500,000

Rp.20,000,000

COGS
COGS
Rp.240,000,000
Rp.600,000,000
Rp.195,000,000
Rp.1,035,000,000
Rp.10,000,000
Rp.14,450,000
Rp.1,125,000
Rp.25,575,000

Selling
QTY
12
28
10
50
50
70
10

130

Selling
Total Unit Price S
Rp.288,000,000
Rp.672,000,000
Rp.240,000,000
Rp.1,200,000,000
Rp.13,750,000
Rp.21,000,000
Rp.3,000,000
Rp.37,750,000

QTY
0
0
15
15

15
15

Closing Balance
Total Price CB

Rp.292,500,000
Rp.292,500,000

Rp.3,375,000

Rp.3,375,000

Items

Date

Motor XYZ

10/5/2015
10/12/2015
10/19/2015

Helm KGB

10/5/2015
10/12/2015
10/19/2015

total penjualan
hpp
laba kotor

Rp.1,200,000,000
Rp.1,035,000,000
Rp.165,000,000

total penjualan
hpp
laba kotor

Rp.37,750,000
Rp.26,750,000
Rp.11,000,000

total cogs

Rp.1,061,750,000

QTY
10

50

Opening Balance
Total UniPrice
Rp.200,000,000

Rp.10,000,000

QTY
10
20
25
25
50
20

Purchasing
Total Unit Price P
Rp.200,000,000
Rp.440,000,000
Rp.487,500,000
Rp.1,127,500,000
Rp.5,000,000
Rp.10,500,000
Rp.4,500,000

Rp.20,000,000

COGS
COGS
Rp.240,000,000
Rp.600,000,000
Rp.195,000,000
Rp.1,035,000,000
Rp.10,000,000
Rp.14,500,000
Rp.2,250,000
Rp.26,750,000

Selling
QTY
12
28
10
50
50
70
10

130

Selling
Total Unit Price S
Rp.288,000,000
Rp.672,000,000
Rp.240,000,000
Rp.1,200,000,000
Rp.13,750,000
Rp.21,000,000
Rp.3,000,000
Rp.37,750,000

QTY

Closing Balance
Total Price CB

15
15

Rp.292,500,000
Rp.292,500,000

5
10
15

Rp.1,050,000
Rp.2,250,000

Rp.3,300,000

Anda mungkin juga menyukai