Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

Latihan PT ADI JAYA

Statement of Cash Flow

January 2012 through December 2012


30/11/2013
20:40:44

Cash Flow from Operating Activities

Net Income 371.346.175,11

Accounts Receivable 583.000.000,00)


Allowance for Doubtful Debt p23.320.000,00
Merchandise Inventory 665.505.628,70)
Store Supplies Rp4.300.000,00)
Prepaid Insurance p11.650.000,00)
Prepaid Rent p19.000.000,00)
Accounts Payable 526.130.000,00
Expense Payable Rp7.250.000,00
Income Tax Payable p37.759.453,59
PPN Payable Rp6.025.000,00
Net Cash Flows from Operating Activities 311.625.000,00)

Cash Flow from Investing Activities


Equipment at Cost p69.600.000,00)
Equipment Accum Dep p43.350.000,00
Net Cash Flows from Investing Activities p26.250.000,00)

Cash Flow from Financing Activities


Bank Danamon Loan 305.000.000,00
Capital Stock 400.000.000,00
Retained Earnings p14.500.000,00
Devident p27.500.000,00)
Net Cash Flows from Financing Activities 692.000.000,00

Net Increase/Decrease for the period 354.125.000,00


Cash at the Beginning of the period Rp0,00
Cash at the End of the period 354.125.000,00

You might also like