Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 4

CHAPTER 23: CASH FLOW INDIRECT METHOD AND DIRECT

METHOD
The income statement dari PT XXY seperti berikut:

Sales
Cost Of
Goods Sales

PT XXY
INCOME STATEMENT
FOR THE YEAR ENDED DECEMBER 31,2014
Rp
Beginning
Inventory
Purchase
Goods Available
for sale
Ending Inventory
Cost Of Goods
Sold

Rp
Rp

2.000.000
5.000.000

Rp
Rp

7.000.000
2.200.000

Gross Profit
Operating
Expenses
Selling Expenses
Administrative
Expenses

Rp

500.000

Rp

800.000

Net Income

10.000.000

Rp
Rp

4.800.000
5.200.000

Rp
Rp

1.300.000
3.900.000

Informasi Tambahan:
1. Accounts Receivable menurun Rp400.000
2. Prepaid Expenses menaik Rp200.000
3. Accounts Payable kepada supplier untuk merchandise menurun Rp300.000
4. Accrued Expenses Payable menurun Rp200.000
5. Administrative

Expenses

termasuk

depreciation

expenses

sebesar

Rp80.000
Instruksi:
Buat lah the statement of cash flow dengan menggunakan indirect method dan
direct method.

Indirect Method:
RODRIQUEZ COMPANY
Partial Statement of Cash Flows
For the Year Ended December 31, 2014
Cash Flows From Operating Activities
Net Income
Adjustments To Reconcile Net Income
To Net Cash Provided By Operating
Activities:
Depreciation Expense
Rp
80.000
Decrease In Accounts Receivable
Rp 400.000
Increase In Inventory
Rp (200.000)
Increase In Prepaid Expenses
Rp (200.000)
Decrease In Accounts Payable
Rp (300.000)
Decrease In Accrued Expenses Payable
Rp (200.000)
Net Cash Provided By Operating Activities

Rp3.900.000

Rp (420.000)
Rp3.480.000

Direct Method:
(a
)

Cash receipts from customers


Sales
Add: Decrease in accounts receivable
Cash receipts from customers

(b
)

Cash payments to suppliers


Cost of goods sold
Add: Decrease in accounts Payable
Increase in inventories
Cash payments to suppliers

(c
)

Rp 10.000.000
Rp
400.000
Rp 10.400.000

Rp 4.800.000
Rp
300.000
Rp
200.000
Rp 5.300.000

Cash payments for operating expenses

Operating expenses, exclusive of depreciation


Add: Increase in prepaid expenses
Decrease in accrued expenses payable
Cash payments for operating expenses
*) Rp500.000+(Rp800.0000-Rp80.000)

Rp 1.220.000
Rp
200.000
Rp
200.000
Rp 1.620.000

Cash flows from operating activities


Cash receipts from customers
Cash payments To suppliers
Cash payments For operating expenses
Net cash provided by operating activities

Rp 10.400.000
Rp 5.300.000
Rp 1.620.000

Rp 6.920.000
Rp 3.480.000

You might also like