Anda di halaman 1dari 7

Arus Kas Operasi

aset
Hutang
Laba penjualan aset tetap

+
+
-

Dikurang
Ditambah
Ditambah
Dikurang
dikurang

Arus Kas Investasi


Penjualan
Pembelian

ditambah
dikurang

Arus kas Pendanaan


Penerbitan saham biasa
Pembayaran dividen
Pembelian obligasi
Pembayaran Utang Obligasi

ditambah
dikurang
ditambah
dikurang

1 Adv.exp

2,500,000
Kas

2 m/i
vat in

2,500,000
10000 unit

50,000,000
5,000,000

a/p
4 a/p

55,000,000
2000 unit

11,000,000

m/i
vat in

10,000,000
1,000,000

6 Bank

118,800,000
sales
vat-out

9000 unit

COGS

108,000,000
10,800,000
45,000,000

M/i

45,000,000

7 Bank

30,000,000
A/R

8 m/i
vat in

30,000,000
8000 unit

24,000,000
2,400,000

a/p

26,400,000

9 A/p

24,000,000
Bank

10 A/R

24,000,000
5000 unit

38,575,000

Sales
Vat out
Kas
COGS
m/i
11 Sales Return n Alowances
vat out
A/r
m/i
COGS
12 a/p
Bank
m/i
vat in
13 a/p
notes payable
14 supplies
kas
16 A/r
Notes Receivable
19 Bank
Sales Diskon

35,000,000
3,500,000
75,000
15,000,000
15,000,000
5,600,000
560,000
6,160,000
2,400,000
44,000,000
43,120,000
800,000
80,000
12,000,000
12,000,000
400,000
400,000
8,000,000
8,000,000
32,091,600
294,000

Vat out

29,400
A/R

25 dividen
cash
28 Salaries Exp
Cash

32,415,000
6,000,000
6,000,000
1,200,000
1,200,000

Penyesuaian
a COGS
M/i
b Salaries expense
Salaries Payable
c Interest receivable
Interest revenue
d prepaid insurance
insurance expense
e supplies expense
supplies
f Depreciation expense - equipment
Accum.dep.exp - equipment
Depreciation expense - building
Accum.dep.exp - building
g interest expense
interest payable
h rent revenue
unearned rent

<---

<---

<--- sisa asuransi yg bel


1100

<--1100
<--<--<--<---

(M/i buku besar + diskon )- penyesuaian

(jangka waktu wesel tagih s/d tgl 31) * nominal * bunga / 360 hari

<--- sisa asuransi yg belum terpakai


Supplies awal + pembeliannya - yg tersisa
peralatan : masa manfaat
gedung : masa manfaat
(jangka waktu wesel bayar s/d tgl 31) * nominal * bunga / 360 hari
(jangka sewa s/d tgl 31 desember) * nominalnya

Anda mungkin juga menyukai