Professional Documents
Culture Documents
Budget Kas ADI
Budget Kas ADI
Budget Kas ADI
Rp 222,375
Penerimaan
Rp 104,625
Rp 81,375 Rp 27,000
Rp 127,875 Rp 21,000
Rp 116,250 Rp 33,000
Rp 139,500 Rp 30,000
Rp 186,000 Rp 36,000
Rp 174,375 Rp 48,000
Rp 162,750 Rp 45,000
Oktober November Desember
Rp 76,000
Rp 71,250
Rp 66,500
Rp 76,000 Rp 71,250 Rp 66,500
Budget Penerimaan dan Pengeluaran Kas
Uraian Juli Agustus September Oktober November
Hasil penjualan tunai Rp 52,250 Rp 47,500 Rp 57,000 Rp 76,000 Rp 71,250
Penerimaan piutang Rp 108,375 Rp 148,875 Rp 149,250 Rp 169,500 Rp 222,000
Pnerimaan lain-lain Rp 40,000 Rp 50,000 Rp 60,000 Rp 20,000 Rp 35,000
Total penerimaan Rp 200,625 Rp 246,375 Rp 266,250 Rp 265,500 Rp 328,250
Pembelian bahan mentah Rp 160,000 Rp 280,000 Rp 260,000 Rp 270,000 Rp 260,000
Biaya adm & Umum Rp 5,000 Rp 5,000 Rp 20,000 Rp 12,000 Rp 8,000
Biaya OR Rp 70,000
Lainnya
Total pengeluaran Rp 165,000 Rp 355,000 Rp 280,000 Rp 282,000 Rp 268,000
Surplus/defisit Rp 35,625 -Rp 108,625 -Rp 13,750 -Rp 16,500 Rp 60,250
Rp 5,000
Rp 285,000
Rp 33,875
Kredit yang diambil bila defisit = Defisit+Persediaan besi kas -saldo kas awal
Kredit Agustus Rp 73,000
Kredit September Rp 13,750
Kredit Oktober Rp 16,500
Rp 103,250
Oktober November Desember
Rp 15,000 Rp 15,000 Rp 75,250
Rp 16,500
Rp 60,000
Rp 31,500 Rp 15,000 Rp 15,250
-Rp 16,500 Rp 60,250 Rp 33,875
Rp 15,000 Rp 75,250 Rp 49,125
Rp 66,500
Rp 222,375
Rp 30,000
Rp 318,875
Rp 394,125
Rp 270,000
Rp 10,000
Rp 5,000
Rp 60,000
Rp 345,000
Rp 49,125