Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

SP Rp 3,000,000

ICR 2020 Rp 120,000,000


ICR 2021 Rp 95,000,000
DGP 2020 Rp 18,000,000 15%
DGP 2021 Rp 11,400,000 12%

General Entries:
Jan-06 Purchase Rp 38,500,000
Cash Rp 15,400,000
Accounts Payable Rp 23,100,000

Feb-04 Accounts Payable Rp 11,550,000


Cash Rp 11,550,000

Mar-06 Cash Rp 36,000,000


Accounts Receivable Rp 54,000,000
Sales Revenue Rp 90,000,000

Mar-12 Accounts Payable Rp 11,550,000


Cash Rp 11,550,000

Mar-21 Cash Rp 52,920,000


Sales Discount Rp 1,080,000
Accounts Receivable Rp 54,000,000

Apr-28 Cash Rp 27,000,000


ICR 2022 Rp 63,000,000
Installment Sales Rp 90,000,000

Jun-16 ICR 2022 Rp 28,400,000


MI - Trade In Rp 2,200,000
Underallowance Rp 600,000
Installment Sales Rp 30,000,000

Value of Merchandise Rp 1,600,000 Nilai Tukar < MI Trade In


Sales Value Rp 3,000,000 Underallowance
Recondition Cost Rp 600,000 Rp 600,000
Gross Profit to be Realized Rp 200,000
MI Trade In Rp 2,200,000

Dec-30 Cash Rp 222,700,000


ICR 2020 Rp 120,000,000
ICR 2021 Rp 57,000,000
ICR 2022 Rp 45,700,000

Adjusting Entries:
Mencatat HPP dari Installment Sales tahun 2022
Dec-31 Cost of Installment Sales Rp 77,000,000
Shipment of Installment Sales Rp 77,000,000

Mencatat Laba/Rugi yang belum terealisasi dari Installment Sales 2022


Dec-31 Installment Sales Rp 120,000,000
Underallowance Rp 600,000
Cost of Installment Sales Rp 77,000,000
DGP - 2022 Rp 43,600,000

Mencatat Laba/Rugi yang sudah bisa direalisasikan dari Installment Sales perusahaan
Dec-31 DGP - 2020 Rp 18,000,000
DGP - 2021 Rp 6,840,000
DGP - 2022 Rp 27,076,350 Note: %DGP 36.15%
Realized Gross Profit Rp 51,916,350 Perhitungan: 36.15%

Closing Entries
Memindahkan saldo awal persediaan barang dagang
Dec-31 Income Summary Rp 180,000,000
Inventory Rp 180,000,000

Mencatat saldo akhir persediaan barang dagang


Dec-31 Inventory Rp 57,000,000
Income Summary Rp 57,000,000

Menutup saldo akun-akun nominal


Dec-31 Sales Revenue Rp 90,000,000
Shipment of Installment Sales Rp 77,000,000
Realized Gross Profit Rp 51,916,350
Income Summary Rp 179,336,350
Purchases Rp 38,500,000
Sales Discount Rp 1,080,000

Mencatat untung/rugi dari perusahaan


Dec-31 Income Summary Rp 56,336,350
Retained Earnings Rp 56,336,350

You might also like