SlideShare a Scribd company logo
Keterangan

STAR UP
Januari

Sewa Tempat
Pembelian
Peralatan
Pembelian bahan
Pembayaran
gaji/upah
Pembayaran air,
listrik, ATK dan
tlp.
Biaya transportasi
Periklanan
Jumlah
pengeluaran
Saldo kas akhir
bulan

Keterangan
Saldo kas awal
bulan

Februari

Maret

2,900,000

Saldo kas awal
bulan
Penjualan tunai
Investasi
Hutang
Jumlah
penerimaan
Jumlah kas yang
tersedia

B u la n
April

5,350,000

Mei

Juni

Juli

7,800,000

10,250,000 12,700,000

15,150,000

RENCANA PENERIMAAN
17,000,000 17,000,000
17,000,000
7,000,000
0
0
0
22,000,000
0
0
0

17,000,000 17,000,000
0
0
0
0

17,000,000
0
0

29,000,000 17,000,000 17,000,000

17,000,000

17,000,000 17,000,000

17,000,000

29,000,000 19,900,000 22,350,000

24,800,000

27,250,000 29,700,000

32,150,000

6,000,000

RENCANA PENGELUARAN
0
0
0

8,000,000

0

0

12,000,000

0

0

0

0

0

12,000,000 12,000,000

0

0

12,000,000 12,000,000 12,000,000

0

0

1,800,000

1,800,000

1,800,000

1,800,000

1,800,000

1,800,000

0

500,000

500,000

500,000

500,000

500,000

500,000

0
100,000

250,000
0

250,000
0

250,000
0

250,000
0

250,000
0

250,000
0

26,100,000 14,550,000 14,550,000

14,550,000

14,550,000 14,550,000

2,550,000

10,250,000

12,700,000 15,150,000

29,600,000

2,900,000

STAR UP
Oktober

5,350,000

November
2,100,000

7,800,000

Desembe
r
4,050,00
0

Januari

Bulan
Februari

Maret

April

6,000,000

7,950,000

9,900,000

11,850,000
RENCANA PENERIMAAN
Penjualan
tunai
Investasi
Hutang
Jumlah
penerimaan
Jumlah kas
yang tersedia
Sewa tempat
Pembelian
karpet
Pemasangan
listrik
Pembayaran
gaji/upah
Pembayaran
listrik
Pembayaran
kebersihan &
keamanan
Penambahan
karpet
Jumlah
pengeluaran
Saldo kas akhir
bulan

4,000,000

4,000,000

4,000,000

4,000,000

4,000,000

4,000,000

2,000,000
8,000,000

0
0

0
0

0
0

0
0

0
0

0
0

10,000,000

4,000,000

4,000,000

4,000,000

4,000,000

4,000,000

4,000,000

10,000,000

6,100,000

8,050,000

13,900,000

15,850,000

1,700,000

0

0

0

6,000,000

0

0

0

0

0

0

200,000

0

0

0

0

0

0

0

750,000

750,000

750,000

750,000

750,000

750,000

0

150,000

150,000

150,000

150,000

150,000

150,000

0

150,000

150,000

150,000

150,000

150,000

150,000

0

1,000,000

1,000,000

1,000,000

1,000,000

1,000,000

1,000,000

7,900,000

2,050,000

2,050,000

2,050,000

2,050,000

2,050,000

2,050,000

2,100,000

4,050,000

6,000,000

7,950,000

9,900,000

11,850,000

13,800,000

10,000,00
11,950,000
0
RENCANA PENGELUARAN
0
0
0

More Related Content

Similar to Cash flow

Week 5 statements
Week 5 statementsWeek 5 statements
Week 5 statements
boatsnhoes16
 
FHC MADRID SHG 2017
FHC MADRID SHG 2017FHC MADRID SHG 2017
FHC MADRID SHG 2017
Fabrice CLAMAGIRAND
 
1 PROJECTED BUDGETING FHC MADRID SHG 2017
1 PROJECTED BUDGETING FHC MADRID SHG 20171 PROJECTED BUDGETING FHC MADRID SHG 2017
1 PROJECTED BUDGETING FHC MADRID SHG 2017
Fabrice CLAMAGIRAND
 
FHC MADRID SHG 2017
FHC MADRID SHG 2017FHC MADRID SHG 2017
FHC MADRID SHG 2017
Fabrice CLAMAGIRAND
 
Economic Indicators - Jan. 2014
Economic Indicators - Jan. 2014Economic Indicators - Jan. 2014
Economic Indicators - Jan. 2014
Rogers State University Innovation Center
 
RENCANA ANGGARAN KAS DESA TAHUN ANGGARAN 2024
RENCANA ANGGARAN KAS DESA TAHUN ANGGARAN 2024RENCANA ANGGARAN KAS DESA TAHUN ANGGARAN 2024
RENCANA ANGGARAN KAS DESA TAHUN ANGGARAN 2024
NoerCholies1
 
Pract.4
Pract.4Pract.4
Pract.4
Diana 'Rueda
 

Similar to Cash flow (7)

Week 5 statements
Week 5 statementsWeek 5 statements
Week 5 statements
 
FHC MADRID SHG 2017
FHC MADRID SHG 2017FHC MADRID SHG 2017
FHC MADRID SHG 2017
 
1 PROJECTED BUDGETING FHC MADRID SHG 2017
1 PROJECTED BUDGETING FHC MADRID SHG 20171 PROJECTED BUDGETING FHC MADRID SHG 2017
1 PROJECTED BUDGETING FHC MADRID SHG 2017
 
FHC MADRID SHG 2017
FHC MADRID SHG 2017FHC MADRID SHG 2017
FHC MADRID SHG 2017
 
Economic Indicators - Jan. 2014
Economic Indicators - Jan. 2014Economic Indicators - Jan. 2014
Economic Indicators - Jan. 2014
 
RENCANA ANGGARAN KAS DESA TAHUN ANGGARAN 2024
RENCANA ANGGARAN KAS DESA TAHUN ANGGARAN 2024RENCANA ANGGARAN KAS DESA TAHUN ANGGARAN 2024
RENCANA ANGGARAN KAS DESA TAHUN ANGGARAN 2024
 
Pract.4
Pract.4Pract.4
Pract.4
 

Recently uploaded

BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...
BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...
BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...
Nguyen Thanh Tu Collection
 
Constructing Your Course Container for Effective Communication
Constructing Your Course Container for Effective CommunicationConstructing Your Course Container for Effective Communication
Constructing Your Course Container for Effective Communication
Chevonnese Chevers Whyte, MBA, B.Sc.
 
Gender and Mental Health - Counselling and Family Therapy Applications and In...
Gender and Mental Health - Counselling and Family Therapy Applications and In...Gender and Mental Health - Counselling and Family Therapy Applications and In...
Gender and Mental Health - Counselling and Family Therapy Applications and In...
PsychoTech Services
 
RHEOLOGY Physical pharmaceutics-II notes for B.pharm 4th sem students
RHEOLOGY Physical pharmaceutics-II notes for B.pharm 4th sem studentsRHEOLOGY Physical pharmaceutics-II notes for B.pharm 4th sem students
RHEOLOGY Physical pharmaceutics-II notes for B.pharm 4th sem students
Himanshu Rai
 
Chapter wise All Notes of First year Basic Civil Engineering.pptx
Chapter wise All Notes of First year Basic Civil Engineering.pptxChapter wise All Notes of First year Basic Civil Engineering.pptx
Chapter wise All Notes of First year Basic Civil Engineering.pptx
Denish Jangid
 
math operations ued in python and all used
math operations ued in python and all usedmath operations ued in python and all used
math operations ued in python and all used
ssuser13ffe4
 
LAND USE LAND COVER AND NDVI OF MIRZAPUR DISTRICT, UP
LAND USE LAND COVER AND NDVI OF MIRZAPUR DISTRICT, UPLAND USE LAND COVER AND NDVI OF MIRZAPUR DISTRICT, UP
LAND USE LAND COVER AND NDVI OF MIRZAPUR DISTRICT, UP
RAHUL
 
Wound healing PPT
Wound healing PPTWound healing PPT
Wound healing PPT
Jyoti Chand
 
Film vocab for eal 3 students: Australia the movie
Film vocab for eal 3 students: Australia the movieFilm vocab for eal 3 students: Australia the movie
Film vocab for eal 3 students: Australia the movie
Nicholas Montgomery
 
The basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptxThe basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptx
heathfieldcps1
 
Walmart Business+ and Spark Good for Nonprofits.pdf
Walmart Business+ and Spark Good for Nonprofits.pdfWalmart Business+ and Spark Good for Nonprofits.pdf
Walmart Business+ and Spark Good for Nonprofits.pdf
TechSoup
 
คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1
คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1
คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1
สมใจ จันสุกสี
 
IGCSE Biology Chapter 14- Reproduction in Plants.pdf
IGCSE Biology Chapter 14- Reproduction in Plants.pdfIGCSE Biology Chapter 14- Reproduction in Plants.pdf
IGCSE Biology Chapter 14- Reproduction in Plants.pdf
Amin Marwan
 
How to Create a More Engaging and Human Online Learning Experience
How to Create a More Engaging and Human Online Learning Experience How to Create a More Engaging and Human Online Learning Experience
How to Create a More Engaging and Human Online Learning Experience
Wahiba Chair Training & Consulting
 
Mule event processing models | MuleSoft Mysore Meetup #47
Mule event processing models | MuleSoft Mysore Meetup #47Mule event processing models | MuleSoft Mysore Meetup #47
Mule event processing models | MuleSoft Mysore Meetup #47
MysoreMuleSoftMeetup
 
BBR 2024 Summer Sessions Interview Training
BBR  2024 Summer Sessions Interview TrainingBBR  2024 Summer Sessions Interview Training
BBR 2024 Summer Sessions Interview Training
Katrina Pritchard
 
How to Setup Warehouse & Location in Odoo 17 Inventory
How to Setup Warehouse & Location in Odoo 17 InventoryHow to Setup Warehouse & Location in Odoo 17 Inventory
How to Setup Warehouse & Location in Odoo 17 Inventory
Celine George
 
BÀI TẬP BỔ TRỢ TIẾNG ANH 8 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2023-2024 (CÓ FI...
BÀI TẬP BỔ TRỢ TIẾNG ANH 8 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2023-2024 (CÓ FI...BÀI TẬP BỔ TRỢ TIẾNG ANH 8 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2023-2024 (CÓ FI...
BÀI TẬP BỔ TRỢ TIẾNG ANH 8 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2023-2024 (CÓ FI...
Nguyen Thanh Tu Collection
 
A Independência da América Espanhola LAPBOOK.pdf
A Independência da América Espanhola LAPBOOK.pdfA Independência da América Espanhola LAPBOOK.pdf
A Independência da América Espanhola LAPBOOK.pdf
Jean Carlos Nunes Paixão
 
Beyond Degrees - Empowering the Workforce in the Context of Skills-First.pptx
Beyond Degrees - Empowering the Workforce in the Context of Skills-First.pptxBeyond Degrees - Empowering the Workforce in the Context of Skills-First.pptx
Beyond Degrees - Empowering the Workforce in the Context of Skills-First.pptx
EduSkills OECD
 

Recently uploaded (20)

BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...
BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...
BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...
 
Constructing Your Course Container for Effective Communication
Constructing Your Course Container for Effective CommunicationConstructing Your Course Container for Effective Communication
Constructing Your Course Container for Effective Communication
 
Gender and Mental Health - Counselling and Family Therapy Applications and In...
Gender and Mental Health - Counselling and Family Therapy Applications and In...Gender and Mental Health - Counselling and Family Therapy Applications and In...
Gender and Mental Health - Counselling and Family Therapy Applications and In...
 
RHEOLOGY Physical pharmaceutics-II notes for B.pharm 4th sem students
RHEOLOGY Physical pharmaceutics-II notes for B.pharm 4th sem studentsRHEOLOGY Physical pharmaceutics-II notes for B.pharm 4th sem students
RHEOLOGY Physical pharmaceutics-II notes for B.pharm 4th sem students
 
Chapter wise All Notes of First year Basic Civil Engineering.pptx
Chapter wise All Notes of First year Basic Civil Engineering.pptxChapter wise All Notes of First year Basic Civil Engineering.pptx
Chapter wise All Notes of First year Basic Civil Engineering.pptx
 
math operations ued in python and all used
math operations ued in python and all usedmath operations ued in python and all used
math operations ued in python and all used
 
LAND USE LAND COVER AND NDVI OF MIRZAPUR DISTRICT, UP
LAND USE LAND COVER AND NDVI OF MIRZAPUR DISTRICT, UPLAND USE LAND COVER AND NDVI OF MIRZAPUR DISTRICT, UP
LAND USE LAND COVER AND NDVI OF MIRZAPUR DISTRICT, UP
 
Wound healing PPT
Wound healing PPTWound healing PPT
Wound healing PPT
 
Film vocab for eal 3 students: Australia the movie
Film vocab for eal 3 students: Australia the movieFilm vocab for eal 3 students: Australia the movie
Film vocab for eal 3 students: Australia the movie
 
The basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptxThe basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptx
 
Walmart Business+ and Spark Good for Nonprofits.pdf
Walmart Business+ and Spark Good for Nonprofits.pdfWalmart Business+ and Spark Good for Nonprofits.pdf
Walmart Business+ and Spark Good for Nonprofits.pdf
 
คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1
คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1
คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1
 
IGCSE Biology Chapter 14- Reproduction in Plants.pdf
IGCSE Biology Chapter 14- Reproduction in Plants.pdfIGCSE Biology Chapter 14- Reproduction in Plants.pdf
IGCSE Biology Chapter 14- Reproduction in Plants.pdf
 
How to Create a More Engaging and Human Online Learning Experience
How to Create a More Engaging and Human Online Learning Experience How to Create a More Engaging and Human Online Learning Experience
How to Create a More Engaging and Human Online Learning Experience
 
Mule event processing models | MuleSoft Mysore Meetup #47
Mule event processing models | MuleSoft Mysore Meetup #47Mule event processing models | MuleSoft Mysore Meetup #47
Mule event processing models | MuleSoft Mysore Meetup #47
 
BBR 2024 Summer Sessions Interview Training
BBR  2024 Summer Sessions Interview TrainingBBR  2024 Summer Sessions Interview Training
BBR 2024 Summer Sessions Interview Training
 
How to Setup Warehouse & Location in Odoo 17 Inventory
How to Setup Warehouse & Location in Odoo 17 InventoryHow to Setup Warehouse & Location in Odoo 17 Inventory
How to Setup Warehouse & Location in Odoo 17 Inventory
 
BÀI TẬP BỔ TRỢ TIẾNG ANH 8 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2023-2024 (CÓ FI...
BÀI TẬP BỔ TRỢ TIẾNG ANH 8 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2023-2024 (CÓ FI...BÀI TẬP BỔ TRỢ TIẾNG ANH 8 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2023-2024 (CÓ FI...
BÀI TẬP BỔ TRỢ TIẾNG ANH 8 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2023-2024 (CÓ FI...
 
A Independência da América Espanhola LAPBOOK.pdf
A Independência da América Espanhola LAPBOOK.pdfA Independência da América Espanhola LAPBOOK.pdf
A Independência da América Espanhola LAPBOOK.pdf
 
Beyond Degrees - Empowering the Workforce in the Context of Skills-First.pptx
Beyond Degrees - Empowering the Workforce in the Context of Skills-First.pptxBeyond Degrees - Empowering the Workforce in the Context of Skills-First.pptx
Beyond Degrees - Empowering the Workforce in the Context of Skills-First.pptx
 

Cash flow

  • 1. Keterangan STAR UP Januari Sewa Tempat Pembelian Peralatan Pembelian bahan Pembayaran gaji/upah Pembayaran air, listrik, ATK dan tlp. Biaya transportasi Periklanan Jumlah pengeluaran Saldo kas akhir bulan Keterangan Saldo kas awal bulan Februari Maret 2,900,000 Saldo kas awal bulan Penjualan tunai Investasi Hutang Jumlah penerimaan Jumlah kas yang tersedia B u la n April 5,350,000 Mei Juni Juli 7,800,000 10,250,000 12,700,000 15,150,000 RENCANA PENERIMAAN 17,000,000 17,000,000 17,000,000 7,000,000 0 0 0 22,000,000 0 0 0 17,000,000 17,000,000 0 0 0 0 17,000,000 0 0 29,000,000 17,000,000 17,000,000 17,000,000 17,000,000 17,000,000 17,000,000 29,000,000 19,900,000 22,350,000 24,800,000 27,250,000 29,700,000 32,150,000 6,000,000 RENCANA PENGELUARAN 0 0 0 8,000,000 0 0 12,000,000 0 0 0 0 0 12,000,000 12,000,000 0 0 12,000,000 12,000,000 12,000,000 0 0 1,800,000 1,800,000 1,800,000 1,800,000 1,800,000 1,800,000 0 500,000 500,000 500,000 500,000 500,000 500,000 0 100,000 250,000 0 250,000 0 250,000 0 250,000 0 250,000 0 250,000 0 26,100,000 14,550,000 14,550,000 14,550,000 14,550,000 14,550,000 2,550,000 10,250,000 12,700,000 15,150,000 29,600,000 2,900,000 STAR UP Oktober 5,350,000 November 2,100,000 7,800,000 Desembe r 4,050,00 0 Januari Bulan Februari Maret April 6,000,000 7,950,000 9,900,000 11,850,000
  • 2. RENCANA PENERIMAAN Penjualan tunai Investasi Hutang Jumlah penerimaan Jumlah kas yang tersedia Sewa tempat Pembelian karpet Pemasangan listrik Pembayaran gaji/upah Pembayaran listrik Pembayaran kebersihan & keamanan Penambahan karpet Jumlah pengeluaran Saldo kas akhir bulan 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 2,000,000 8,000,000 0 0 0 0 0 0 0 0 0 0 0 0 10,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 10,000,000 6,100,000 8,050,000 13,900,000 15,850,000 1,700,000 0 0 0 6,000,000 0 0 0 0 0 0 200,000 0 0 0 0 0 0 0 750,000 750,000 750,000 750,000 750,000 750,000 0 150,000 150,000 150,000 150,000 150,000 150,000 0 150,000 150,000 150,000 150,000 150,000 150,000 0 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 7,900,000 2,050,000 2,050,000 2,050,000 2,050,000 2,050,000 2,050,000 2,100,000 4,050,000 6,000,000 7,950,000 9,900,000 11,850,000 13,800,000 10,000,00 11,950,000 0 RENCANA PENGELUARAN 0 0 0