4.Net Purchase Rp 11.900.000 Goods Available for Sale Rp 20.000.000 Ending Inventory Rp 3.000.000 Groos Profit Rp 3.000.000 Cost of Goods Sale... COGS => GAFS - End.Inventory COGS => 20jt - 3jt COGS => 17jt
6.Gross Profit 8.000.000 Operating Loss 1.200.000 COGS 22.000.000 Net Loss 1.400.000 Operating Expense... Operating Expense => (Gross profit - Operating Loss) + Net loss Operating Expense => (8jt - 1,2jt) + 1,4jt Operating Expense => 8.200.000
7.Operating Income 46.000.000 Non Operating Revenue 500.000 Tax Expense 100.000 Net Income After Tax... Net Income After Tax = Operating Income + Non Operating Revenue - Tax Expense Net Income After Tax = 46jt + 500rb - 100rb Net Income After Tax = 46.400.000 8. Net Income before Tax 1.600.000 Tax Expense 800.000 Operating Expense 3.600.000 COGS 5.000.000 Net Sales... Net Sales => Net Income before Tax + Operating Expense + COGS Net Sales => 1,6jt + 3,6jt + 5jt Net Sales => 10.200.000
Purchase $ 60.000
Purchase Return $ 300
Purchase Discount $ 1.500
Ending Inventory $ 1.900
Goods Available for Sale...
GAFS => Beginning Inventory + (Purchase - Purch. Return - Purch. Discount)
GAFS => 3.200 + (60.000-300-1500) = $ 61.400
2.Net Purchase $ 14.500
Beginning Inventory $2.100
Purchase $ 18.000
Purchase Discount $ 2.000
Freight In $ 800
Purchase Return...
Purchase return => (Purchase + Freight in - Purc. Discount) - Net Purchase
Purchase return => (18.000 + 800 - 2.000) - 14.500
Purchase return => $ 2.300
3.Ending Inventory $14.000
Gross Profit $ 11.000
Net Sales $ 62.000
Beginning Inventory $ 1.900
Goods Available for Sale...
COGS => Net sales - Gross Profit = 62.000 - 11.000 = 51.000
GAFS => COGS + End. Inventory
GAFS => 51.000 + 14.000
GAFS => $ 65.000
4.Net Purchase Rp 11.900.000
Goods Available for Sale Rp 20.000.000
Ending Inventory Rp 3.000.000
Groos Profit Rp 3.000.000
Cost of Goods Sale...
COGS => GAFS - End.Inventory
COGS => 20jt - 3jt
COGS => 17jt
5.Cost of Goods Sold 1.200
Ending Inventory 200
Purchase 800
Freight In 20
Purchase Return 40
Beginning Inventory...
Beg.Inventory => COGS + End.Invent - (Purchase + Freight In- Purchase Return)
Begin.Inventory => 1.200 + 200 - (800 + 20 - 40)
Begin.Inventory=> 620
6.Gross Profit 8.000.000
Operating Loss 1.200.000
COGS 22.000.000
Net Loss 1.400.000
Operating Expense...
Operating Expense => (Gross profit - Operating Loss) + Net loss
Operating Expense => (8jt - 1,2jt) + 1,4jt
Operating Expense => 8.200.000
7.Operating Income 46.000.000
Non Operating Revenue 500.000
Tax Expense 100.000
Net Income After Tax...
Net Income After Tax = Operating Income + Non Operating Revenue - Tax Expense
Net Income After Tax = 46jt + 500rb - 100rb
Net Income After Tax = 46.400.000
8. Net Income before Tax 1.600.000
Tax Expense 800.000
Operating Expense 3.600.000
COGS 5.000.000
Net Sales...
Net Sales => Net Income before Tax + Operating Expense + COGS
Net Sales => 1,6jt + 3,6jt + 5jt
Net Sales => 10.200.000
9. Purchase 7.600.000
Purchase Return 800.000
Purchase Discount 200.000
Sales 18.000.000
COGS 12.000.000
Gross Profit 5.800.000
Beginning Inventory 20.000.000
Sales Return...
Sales Return = Sales - COGS - Gross Profit
Sales Return = 18jt - 12jt - 5,8jt
Sales Return = 200rb
10. GAFS 800.000.000
Purchase Return 8.000.000
Purchase Discount 10.000.000
Beginning Inventory 500.000.000
Purchase ...
Purchase => GAFS + (Purc.Return + Purc.Discount) - Beginning Inventory
Purchase => 800jt + (18jt) - 500jt
Purchase => 318.000.000