cash flow kop beasan

2
CASH FLOW PEMBIAYAAN DANA TALANGAN PRODUKSI SERAGAM BATIK SEKOLAH KOPERASI BEASAN CIANJUR NO URAIAN Bulan Ke 1 Bulan Ke 2 I PENERIMAAN a.Saldo Kas Awal 1!"#$"$$$ %. P&'(a)a' Da'a Tala'*a' +#"$$$"$$$ ,. K- '/ '*a' P-'( ala' 0$.$$$ , 2 3 R . !.$$"4 1#$"$$$"$$$ 1#$"$$$"$$$ Jumlah ### ### II PENGELUARAN a. B&a5a Ad) P&'(a)a' R . +#.$$$.$$$ 2 1"6 "70"$$$ %. B&a5a Jasa P&'(a)a' "70"$$$ "70"$$$ ,. B&a5a Ja8&/ $.$$$ , 2 R . #.$$ +#"$$$"$$$ d. P-'*-)%al&a' Po9o9 P&'(a)a' Jumlah ### 5,625,000 Sald Ka! A"h $ ### ###

Upload: geld45

Post on 04-Nov-2015

217 views

Category:

Documents


0 download

DESCRIPTION

Cash flow beasan

TRANSCRIPT

Sheet1CASH FLOWPEMBIAYAAN DANA TALANGAN PRODUKSI SERAGAM BATIK SEKOLAHKOPERASI BEASAN CIANJURNOURAIANBulan Ke 1Bulan Ke 2Bulan Ke 3IPENERIMAANa. Saldo Kas Awal158,750,000323,125,000b. Pinjaman Dana Talangan375,000,000c. Keuntungan Penjualan20.000 pc x @ Rp. 8.500,-170,000,000170,000,00085,000,000Jumlah545,000,000328,750,000408,125,000IIPENGELUARANa. Biaya Adm PinjamanRp. 375.000.000 x 1,5%5,625,000b. Biaya Jasa Pinjaman5,625,0005,625,0005,625,000c. Biaya Jahit50.000 pc x Rp. 7.500375,000,000d. Pengembalian Pokok Pinjaman375,000,000Jumlah386,250,0005,625,000380,625,000Saldo Kas Akhir158,750,000323,125,00027,500,000

Sheet2

Sheet3