3

 Do the following questions below correctly, and carefully!

III. STATEMENT OF CASH FLOW (30%)

The following information is presented below in the Comparative Financial Position Report of PT Mayora Indah Tbk for the 2017 and 2018 periods:

PT. Mayora Indah Tbk.

Statement of Comparative Financial Position

2018 And 2017 Period

Account Name	Year 2018	Year 2017
Aset
Cash	Rp              181.600	Rp                96.800
Accounts Receivable	Rp              185.600	Rp                66.000
Supplies	Rp              225.000	Rp              205.700
Prepaid Insurance	Rp                56.800	Rp                52.000
Long-Term Investment	Rp              276.000	Rp              228.000
Machine	Rp              540.000	Rp              490.000
Machine Accumulated Depreciation	(Rp           100.000)	(Rp           104.000)
Total Assets	Rp          1.365.000	Rp          1.034.500
Liabilities and Equity
Liability
Accounts Payable	Rp              224.000	Rp              134.600
Wages Payable	Rp                33.000	Rp                34.000
Dividend Payable	Rp                20.000	Rp                30.000
Bond Payable	Rp              200.000	Rp              270.000
Equity
Common Share Capital	Rp              440.000	Rp              350.000
Retained Earnings Balance	Rp              448.000	Rp              215.900
Total Liabilities and Equity	Rp          1.365.000	Rp          1.034.500

The following information is presented below the Profit/Loss Report of PT Mayora Indah Tbk for the period of December 31, 2018 is:

PT. Mayora Indah Tbk.

Income statement

For the Period Ended December 31, 2018

Sales                                                                                        Rp 785.560

Deductible: Cost of Goods Sold                                             (Rp 270.920)

Gross Profit                                                                  Rp 514.640

Revenue, and Other Expenses consist of:

Operating Expenses                                          (Rp 111.820)

Interest Expense                                                           (Rp   14.460)

Income Tax Expense                                                   (Rp   54.560)

Profit on Machine Sales                                              Rp     9.000                           

Total Revenue, and Other Expenses                                                       (Rp 171.840)

                        Net Profit                                                                       Rp 342.800

Additional information:

1. Depreciation expense has been included in operating expenses.

2. Machines with an acquisition cost of Rp 120,000, and have been depreciated by 80% were sold in 2018, and new machines were purchased.

3. There were no unrealized gains or losses on investments in 2018.

4. Bonds of PT Mayora Indah Tbk matured, and were paid in cash in 2018 at the nominal value.

5. Cash dividends that have been declared, and paid in 2018.

Question: Prepare a Cash Flow Statement for the Indirect Method of PT Mayora Indah Tbk for the period of December 31, 2018!