URAIAN
Estimasi Penerimaan :
Penjualan Tunai
Penerimaan Piutang
Penerimaan Lainnya
Jumlah Penerimaan
Estimasi Pengeluaran :
Pembelian bahan baku
Pembayaran gaji & upah
Biaya pemasaran
Biaya adm & umum
Pembayaran pajak
Jumlah Pengeluaran
Surplus / (Defisit)
JAN
FEB
Rp
Rp
Rp
Rp
250,000
100,000
50,000
400,000
Rp
Rp
Rp
Rp
125,000
125,000
50,000
300,000
Rp
Rp
Rp
Rp
150,000
65,000
50,000
85,000
Rp
Rp
Rp
Rp
150,000
60,000
75,000
80,000
(350,000) Rp
50,000 Rp
(365,000)
(65,000)
Rp
Rp
APR
MEI
JUN
Rp
Rp
Rp
Rp
180,000
160,000
55,000
395,000
Rp
Rp
Rp
Rp
240,000
190,000
45,000
475,000
Rp
Rp
Rp
Rp
200,000
115,000
40,000
355,000
Rp
Rp
Rp
Rp
225,000
170,000
35,000
430,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
125,000
50,000
50,000
100,000
30,000
(355,000)
40,000
Rp
Rp
Rp
Rp
140,000
60,000
50,000
100,000
Rp
Rp
Rp
Rp
150,000
65,000
65,000
100,000
Rp
Rp
Rp
Rp
150,000
75,000
55,000
105,000
(380,000) Rp
(25,000) Rp
(385,000)
45,000
Rp
Rp
(350,000) Rp
125,000 Rp
Rp
JAN
15,000 Rp
Rp
Rp
50,000 Rp
Rp
65,000 Rp
Rp
FEB
MAR
65,000 Rp
8,000
8,000
Rp
(8,000)
(65,000) Rp
Rp
8,000 Rp
8,000
40,000
(160)
39,840
aksi Financial
Rp
APR
39,840 Rp
MEI
164,840 Rp
JUN
139,840
Rp
125,000 Rp
(25,000) Rp
45,000
Rp
164,840 Rp
139,840 Rp
184,840