You are on page 1of 3

RM Party

Payment
CB

Payment
CB

Payment
CB

OB
141055621

29,710,602.81
731,575.00

OB
Purchase

Spares Party
OB
(4,864,290.51)
Purchase
(2,266,586.04)
Packing Party
OB
2,976,103.00
Purchase
865,743.00

877,662.00
29,564,515.81
30,442,177.81

2,162,939.42
(9,293,815.97)
(7,130,876.55)
1,218,881.00
2,622,965.00
3,841,846.00

Advance against import


36,030,130.22 24052025
(11,978,105.66)
6,279,737.57
137,460,172.89

Cash Flow
Advance against Office Rent
VAT
Office Rent
Advance against Tax
Capital wip
Salaries and wages
MOH
RMF
Director Remuneration
ADMIN exp
Gas Bill
Meeting fees
BSU
Gratuity paid
Payment for RM
Payment Packing
Payment Spares
Spares others

OB
sales

2,684,289.69

15,311,076.80
(145,612.50)
10,787,593.40
3,300.00
2,329,258.21
1,896,754.00
10,719,723.39
1,008,584.00
799,378.00
880,741.00
5,640,358.11
5,400,772.46
460.00
16,794.00
1,204,420.00
29,710,602.81
2,976,103.00
(4,864,290.51)
113,647.03
68,478,586.40

Cash received from Sale


Cash collection from de
Lease Rent

-740

9995.37
-3802
-9270.34
438316
-180064
-9399
-79308.7
81872.25
-213637
79684.67

Debtors
28845551.65
84535017.4 CB
113380569

Cash received from Sale of FA


Cash collection from debtors

83,733,736.58
29,646,832.47

16,500.00
83,733,736.58
48,150.00

83,798,386.58
15,319,800.18
(8,723.38)

12,560,060.49

-258713

You might also like