You are on page 1of 1

PT ERTA SARI

JL MENDUT BARAT NO 47
BANDUNG

Statement of Cash Flow

November 2010 through December 2010


28/05/2021
10.32.47

Cash Flow from Operating Activities

Net Income 138.227.500,00

Allowance for Doubfull Debt p32.945.000,00


Merchandise Inventory 601.400.000,00
Store Supplies Rp4.850.000,00
Prepaid Insurance p14.050.000,00
Prepaid Rent p18.800.000,00
Prepaid Income Tax Article 25 Rp1.500.000,00
VAT in p99.280.000,00
Account Receivable 658.900.000,00
Account Payable 806.080.000,00
Accrued Expense Rp4.925.000,00
Income Tax Payable p13.040.000,00
VAT Out 104.800.000,00
Net Cash Flows from Operating Activities 298.762.500,00

Cash Flow from Investing Activities


Equipment at Cost p63.300.000,00
Equipment Accum Dep p17.818.750,00
Net Cash Flows from Investing Activities p45.481.250,00

Cash Flow from Financing Activities


Bank Permata Loan 285.000.000,00
Paid Up Capital 200.000.000,00
Dividend p50.000.000,00
Retained Earnings 165.250.000,00
Net Cash Flows from Financing Activities 600.250.000,00

Net Increase/Decrease for the period 256.006.250,00


Cash at the Beginning of the period Rp0,00
Cash at the End of the period 256.006.250,00

You might also like