Criwa Nolando (y2oso2002s Aue 7 Pertamvar W Seat | _Lergkapitah Neate dan Rerbiturgan Grots prop ‘Porvsahacn = Debt to Net Worth fake > pada akhie tahun = 60% - Add test ratio = 122 1 Ascets Aven quer rate = Sx _)__|- Avecage Collection untuk receivable = 4t hacé LJ} |= \nvertory turn over + 6X CL} |= Gross Propit Macgyn 2 3826 [Meaca PT ABC 3\_Detomber 2020 Cash Iss yoo : Coccent Dabt 2%%.00 Recewable “WN l-00 Gpita) steck [50.006 levertoey [03.600 Retoinect Eorwng 220.000 _ 220.005 [Fixed asrets 222000. Total 892000 eal $9200 J [Det sole ‘CRerquaton keedlit) = $88,000 “1 Coes _ = b2I.boo Gross frogit 2 2b64eo Auggovan yong. cigvraton [tohow = 360 hariBote: awaban Debt Enu ay > 60% Devt 260% x Equity Debt = 60%X (l¥0.006 x 220,000) ‘Debk > bo % X370.000 Debt * LIL. 000 Artive = Kewayban + Ekoites Akliva > 222.000 + 720.000 Aktivo = 592.000 Asset durnover > 1S kali Ls = Net sales [etal Aiciver us = Not sales 592-000 Dit sales = 1/5 x 592.006 Net sales -> 889.000 Collection _unto¥ receivable = US har us > 260 / Perputacan Pecpstara” =3bo us Perputaran = 8 kali Brn over recervable = Sales “flan valerate Torn over recerveobles BBS.000 /B = ttt. 000 Grocs Prop nargin = 30% Gross propit = Cales_—HPP 20% ZT lee % - 70% | 0% x 998.000) = BBR. o00- (Foxx BEA. 00) bE. Yoo > 888.000 - 621.609 Deki . . Penyoatar = BES.000 Hee = 621.600 Lala Kotor + 266.400} a Harga tokok Reeslar Precsedivoan role, Gs Gaiiboo / Recsediaan are wets Resediaan + 62).b00 / 6 _ Rersediaan ~ = [D3-600 - _ (Js) Ad test mice 12!) CO 12 = Aktwa lancac-Rersectaan Jic tong Lancac C3 | 1, a x hotang lames Abtiva lancar - 102.600 | ha «222-000 > Ak Ava Lancer 7 103.600 = 2pb.Yoo > Archive Loncar'- 102. 600 | 26600 4 108.600. = Aktive Lancer CO F}0.000 c Akhva lancae om) : ( al Hyuterg lancar Pp 370.000~ FI | Pistang Rp loco - Co) | Parediaaw be 12.660 Ed [7 Testers somes Ree) fe »|_Kas Rp.tss.voo — wi Ta) Alnus detap 2 Total Aetiva~ Akiwe lan tor a) = $492.000 ~ 370.000 C = 222.000No, ate: ____Seal_2. — T[Pt Abed: wongatilean Satv erie barony. Cape tor labor J | Rugi th 20a dan 206. wenunyuk ean ante 5 J UDA 208 (aiktyorre ) 3 Panyvatton Gerttly BYye.000 BIL000 $1000 J |hre Qysc00 688.500 (256.500) J | Grose Rrogit J |(twss\ Uds.000) 202.500 3oR.soO -) | Kuontttas troduk : —)_leptecngan = [05.600 BL.000 2y.000 a) | L 1) Tang gall Janvacc Dow barga ool Pec vt hark =) dary Rp 3B menyact Rp Ut Ter_vnet —)_|2) Pada hac yarg carro Atpaleat_mesin bary sehingg a | bray podeks tron dare Bp 9 menyody Fp 8S per tor —)_|2) Teerediaan aklur yorg Armlar dengan cam LIES = bdo Ode Pemba kan 3 5 —) Buatlah anahsa terhadap pewbahan Qross progit —) yang disebalb kor perobahan falcter barge dan volume — ldor penyvalan dan €iPP 4 a) a) a) —J LIUIUIUIUILDate: olclclotel Volume tear. yang, teryval 2OA =RYBHo.000 Z¥pB_= 150.000 ont Veluwe bavang yang kor 208 = Rp 391.000/Pp Ws Bl.000 unit Focga_ oko Fahue 204 -> 9US.000 “(50.000 > Yy 6,3 Pee unit Harga pokok -kohun 208 > 689-500 £31,000 = Rp Br S pec unit CUI Revlbakan hae gaye te Iz (aaa0B.- 2a) K 20g! CI |s (Rp W- Rpg) » B1.000 —)_ [+ Pe 243.0 Lado) = g O =» (Lae (24 21 Peeabob an Kvowtitag aval Ci, “208 x Wdzen, = BrovexB = bNB.000.. CO Standard penralan = (50.000 x8 2_8 ; om) i = (192.060) > Pug a) C33] Paevbakesn UP P CO (HPP B— Hpr #) F208. CO {= cs BS — Rp 63) 1.000 CU [= Bp 198.206 (aba) CO C4) Reybakan koonthas HPP 0 O ‘(ison — Koo a) APRA [|= (@rooo— 150.000 )* Re 63 |e (By. 7005 PyNo, Date spe Capocan_ peruleahor Cabo kote © Kenarkan Renguarlan dusebalo ta” Keeraikan haraor qual 2 Bp 2Y3.000 eenarlean Wwanditer panpaior UR 192. 000) BF $) 000, \e Kenarkan ep acsebakan af | eeratkan Poxgo Porok per onit > Re (92.200 _2| kennikon Kvontite s UPP -_=(Rpyzy.700) Sem tale (Rp 256.500), Kenadkan Loba votur . : ‘Bp. 209.£00Now Date [REX trie’ deta Kevangan Sbb = (dalam wevan ) Taher 2oro - Soles 2 3.000.000 Goes 2 2.580.000 -| Dpecatwng, Exe = 90.000 -| Depreciation 2 100.000 TLterest = _4S.000 Taxes 30.000 Otkec_lncome 2 lS.o00 Corcent Assets + __7oe.000 Freed Ossete ~ (300.000 “Tahun 202) Wwaonayemen Merqingr loon Kkercti kaw tota) assete Auenover Menjadi Ox ,tetagi Fenatvar \ey yenyrvarkarr RAMvARAY pengualan dan biaye diporkiraleon Fenaikon Joyo tora» | oasar + Fg 200.000 Dimnte = Edopalah Peeywalan Tahun 202) RO, Talon 202)Dawaban = — 5 Beadoeagan pe, Wncome + z C_)_| Nek eome 2020 = = Renuaton Gst ‘ Co | = 3.000.000- -[(2.s80.000+90. 000410 900+ Vs.060 +80 02) iste) : ) - = \20.000 L) Nek income aoar= Reualan - Cost a) £3,p00,000 + 260000 -((2:590.000t-3o.t00+ 160.0604 ¥.S000# BOO) Iam) C = 3.200.000 - 2-B80.000 CO > 320.000 om) Cal Peogit porn = Ren vatan Nek mome CC tohon 2021 rs) = Rp 3 recoes /” Fy 320,000 om) = 10% Cc) : i LJs| Total asrets s Corvent abret + Fuced assed CO a te “Jo0.000 + Fy |-300.00 Cj > Bp Z.000.000 Cc as Toto \ Arsetr Torn Ouoy = Sales {Total Pstet CO 2020 202\ Cc) | Gales Re 3.000.000 Rp 3.200.000 J | Tetal_Assets Py 200.000 bp 2.000.000 () tel Assets Tore Over 1, Sali 116 kali oS Cos) Peegalern tohvr 2021 sebetar fp 3.200.008 a BO\ fahon 202) = Peo pik macgnn % Btal_assets Torn Over Cc | = In x U6 | 216% Cc)