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

Persediaan COGS RE

Date Selisih Selisih NI


Avg FIFO Avg FIFO Avg
1-Jan-13 - - - -
31-Dec-13 20,000 16,000 (4,000) 160,000 164,000 (4,000) 180,000
31-Dec-14 40,000 48,000 8,000 200,000 188,000 12,000 330,000 150,000
31-Dec-15 64,000 78,000 14,000 226,000 220,000 6,000 460,500 130,500 x tidak dipakai lagi

Ubah tgl 1-Jan-15 dari average ke FIFO

Thn 2013 Thn 2014


RE 4,000 Persediaan 12,000
Persediaan 4,000 RE 12,000

Utang pajak 1,000 RE 3,000


RE 1,000 Utang pajak 3,000

IS 31-Dec-15 31-Dec-14 RE Utang Pajak


adjusted 180,000 1,000 3,000
Penjualan 640,000 600,000 given 4,000 1,000
COGS (220,000) (188,000) FIFO 150,000
Gross profit 420,000 412,000 3,000 12,000
Opex (240,000) (200,000) given 336,000 31-Dec-14
OI 180,000 212,000 135,000
Pajak 25% (45,000) (53,000) 471,000 31-Dec-15
NI 135,000 159,000

Neraca 31-Dec-15 31-Dec-14 31-Dec-13


Aset Persediaan 78,000 48,000 16,000 all FIFO
Liabilitas Utang pajak 2,000 2,000 (1,000)
Ekuitas RE 471,000 336,000 177,000 FIFO
RE before 460,500 330,000 180,000 average

You might also like