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:
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
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