Soal
Soal
Soal
1 B 11 A 21 E
2 D 12 E 22 D
3 A 13 B 23 A
4 E 14 B 24 A
5 C 15 D 25 E
6 D 16 C 26 A
7 D 17 B 27 B
8 C 18 A 28 C
9 D 19 C 29 C
10 C 20 A 30 D
Interest to be Premium Unamortized
Period Interest Revenue
Receive Amortization Premium
40,000,000
30-Jun-14 20,000,000 17,600,000 2,400,000 37,600,000
31-Dec-14 20,000,000 17,504,000 2,496,000 35,104,000
30-Jun-15 20,000,000 17,404,160 2,595,840 32,508,160
31-Dec-15 20,000,000 17,300,326 2,699,674 29,808,486
30-Jun-16 20,000,000 17,192,339 2,807,661 27,000,826
31-Dec-16 20,000,000 17,080,033 2,919,967 24,080,859
30-Jun-17 20,000,000 16,963,234 3,036,766 21,044,093
10,522,046.62
1-Jul-17 10,000,000 8,420,881.86 1,579,118 8,942,928
31-Dec-17 10,000,000 8,357,717.14 1,642,283 7,300,646
Bond Carrying Value Date Description Ref
31-Dec-15 Cash
Debt Investment
Interest Revenue
30-Jun-17 Cash
Debt Investment
Interest Revenue
30-Jun-17 Cash
Loss on Sale of Debt Investment
Debt Investment
31-Dec-17 Cash
Debt Investment
Interest Revenue
Debit Credit
440,000,000
440,000,000
20,000,000
2,400,000
17,600,000
20,000,000
2,496,000
17,504,000
20,000,000
2,595,840
17,404,160
20,000,000
2,699,674
17,300,326
20,000,000
3,036,766
16,963,234
210,000,000
522,047
210,522,047
10,000,000
1,642,283
8,357,717
Date Description Ref Debit Credit
1-Aug Cash 1,400
Dividend Revenue 1,400
T Account
Investment of Shares of Less Than 20% Fair Value Adjustment-Non Trading
135,000 18,000 3,600
93,000 24,000
Dividend Revenue
Loss on Sale of Share Investment 1,400
2,000 1,500
840
Unrealized Loss or Gain-Equity 3,000
3,600 6,740
21,900,000
11,000,000
(3,000,000)
7,500,000
(8,000,000)
(2,300,000)
3,200,000
22,000,000
1,000,000
4,000,000 35,400,000
57,300,000
(36,000,000)
13,000,000
(23,000,000)
(14,000,000)
(9,900,000)
(23,900,000)
10,400,000
18,000,000
28,400,000
PT SEMANGAT BELAJAR
Statement of Cash Flow-Direct Method
For The Year Ended December 31, 2010
Cash Flow From Operating Activities
Cash Received From Customer
Less: Cash Payment
To Supplier
To Employee
For Supllies Expense
For Prepaid Rent Expense
For Other Operating Expense
For Income Taxes Expense
Net Cash Provided by Operating Activities
Cash Flow From Investing Activities
Purchase of Land
Sale of Equipment
Net Cash Used by Investing Activities
Cash Flow From Financing Activities
Principle Payment of Long Term Notes
Prive
Net Cash Used by Financing Activities
Net Increase in Cash
Cash at Beginning
Cash at Ending
hod
010
433,500,000
241,600,000
59,000,000
6,300,000
800,000
21,400,000
47,100,000 376,200,000
57,300,000
(36,000,000)
13,000,000
(23,000,000)
(14,000,000)
(9,900,000)
(23,900,000)
10,400,000
18,000,000
28,400,000