You are on page 1of 3

Data

Column1 Column2 Sum of Column3 Sum of Column4


Net Cash Flow from Operations 349,700 199,570
(empty) 349,700 199,570
Total Result 349,700 199,570
400000

350000

300000

250000

200000 Column B
Data
150000 Column D

100000

50000

0
Column1 Net Cash Flow from
Operations
Sum of Column5
310,187
310,187
310,187
QUANG VINH CERAMIC
3-Year Cash Flow
YEAR 2020 2021 2022
Cash receipts from
Customers 1,650,000 1,450,000 1,567,000
Other operations
Cash paid for
Inventory (654,000) (640,400) (600,440)
General operating and administrative expenses (332,000) (310,200) (321,520)
Wage expenses (223,000) (222,500) (248,830)
Interest (24,500) (22,250) (28,335)
Income taxes (66,800) (55,080) (57,688)
Column1 Column2 Column3 Column4 Column5
Net Cash Flow from Operations 349,700 199,570 310,187

You might also like