From the following information, prepare Cash Flow Statement:
Particulars |
(₹) |
Opening Cash and Bank Balances |
1,50,000 |
Closing Cash and Bank Balances | 1,70,000 |
Decrease in Stock | 80,000 |
Increase in Bills Payable | 1,20,000 |
Sale of Fixed Assets | 3,00,000 |
Repayment of Long-term Loan | 5,00,000 |
Net Profit for the Year |
20,000 |
Cash Flow Statement |
||||
|
Particulars |
Amount (₹) |
Amount (₹) |
|
A |
Cash Flow from Operating Activities |
|
|
|
|
Profit as per Statement of Profit and Loss (Net Profit) |
20,000 |
|
|
|
Profit Before Taxation |
20,000 |
|
|
|
Items to be Added: |
– |
|
|
|
Operating Profit before Working Capital Adjustments |
20,000 |
|
|
|
Add: Decrease in Current Assets |
|
|
|
|
Stock |
80,000 |
|
|
|
Add: Increase in Current Liabilities |
|
|
|
|
Bills Payable |
1,20,000 |
|
|
|
Cash Generated from Operations |
2,20,000 |
|
|
|
Less: Tax Paid |
– |
|
|
|
Net Cash Flow from Operating Activities |
|
2,20,000 |
|
|
|
|
|
|
B |
Cash Flow from Investing Activities |
|
|
|
|
|
Sale of Fixed Assets |
3,00,000 |
|
|
Net Cash Flows from Investing Activities |
|
3,00,000 |
|
|
|
|
|
|
C |
Cash Flow from Financing Activities |
|
|
|
|
Repayment of Long-Term Loan |
(5,00,000) |
|
|
|
Net Cash Used in Financing Activities |
|
(5,00,000) |
|
|
|
|
|
|
D |
Net Increase or Decrease in Cash and Cash Equivalents |
|
20,000 |
|
|
|
Add: Cash and Cash Equivalent in the beginning of the period |
|
1,50,000 |
|
Cash and Cash Equivalents at the end of the period |
|
1,70,000 |
|
|
|
|
|