Question 58 Chapter 8 – Unimax Publication Class 12 Part 2 – 2021
Table of Contents
58 From the following information, prepare a Cash Flow Statement:
BALANCE SHEETS AS AT…….
| Particulars | 31.3.2022 | 31.3.2021 |
| I. Equity and liabilities | ||
| (1) Shareholders’ funds | 4,10,000 | 3,00,000 |
| Reserve & surplus | 1,00,000 | 60,000 |
| (2) non-current liabilities | – | – |
| 10% loan | – | 75,000 |
| (3) Current liabilities | ||
| (a) Bank overdraft | 35,000 | 37,000 |
| (b) Trade payable | 1,50,000 | 1,00,000 |
| (c) Short term provision | ||
| (Provision for tax) | 15,000 | 8,000 |
| 7,10,000 | 5,80,000 | |
| II. Assets | ||
| (1) Non-current assets | 5,00,000 | 4,50,000 |
| Less: accumulated Dep. | 60,000 | 50,000 |
| 4,40,000 | 4,00,000 | |
| (2) Current assets | ||
| (a) Current investments (short term) | 40,000 | 30,000 |
| (b) Inventories | 1,10,000 | 60,000 |
| (c) Trade receivable | 1,07,000 | 85,000 |
| (d) Cash and cash equivalents | 13,000 | 5,000 |
| 7,10,000 | 5,80,000 |
Additional Information: (1) Contingent liability 31.3.22 31.3.21
Proposed dividend 35000 25,000
(2) Loan was repaid on 31st April 2020
The solution of Question 58 Chapter 8 – Unimax Publication Class 12 Part 2-2021 : –
CASH FLOW STATEMENT
FOR THE YEAR ENDED 31st MARCH . 2022
| Particulars | ₹ | ₹ |
| I. cash flow from operating activities | ||
| Net profit before tax (note 1) | 80,000 | |
| Adjustments for non-cash and non-operating items: | ||
| Add: depreciation on plant & machinery | 10,000 | |
| Operating profit before working capital changes | 90,000 | |
| Add: trade payable | 50,000 | |
| Less: inventory | (50,000) | |
| Trade receivable | 22,000 | |
| Payment of tax | (8,000) | |
| Net cash flow from operating activities | 60,000 | |
| B. cash flow from investing activities | ||
| Purchase of plant & machinery | (50,000) | |
| Net cash used in investing activities | (50,000) | |
| C. cash flow from financing activities | ||
| Issue of share capital | 1,10,000 | |
| Repayment of loan | (75,000) | |
| Repayment of short-term borrowing | (2,000) | |
| Payment of proposed dividend (previous year) | (25,000) | |
| Net cash used in financing activities | 8,000 | |
| Net increase in cash and cash equivalents | 18,000 | |
| Add cash and cash equivalents in the beg of the period | 35,000 | |
| Cash and cash equivalents attend of year | 53,000 |
Working Notes:
| Calculations of net profit before tax | ₹ |
| Reserve & surplus 31 march 2022 | 1,00,000 |
| Lens reserve & surplus 31 march 2021 | 60,000 |
| 40,000 | |
| Add proposed dividend for previous year | 25,000 |
| Provisions for tax made during the current year | 15,000 |
| Net profit before tax | 80,000 |
Thanks, Please Like and share with your friends
Advertisement-X
Comment if you have any Doubts.
What is the cash flow statement? why do we need to prepare?
Unimax Publication – Accountancy PSEB Class 12 – Volume I – Solution
- Chapter No. 1 – Accounting Not for Profit Organisations
- Chapter No. 2 – Partnership Accounts – I (Introduction)
- Chapter No. 3 – Partnership Accounts – II (Goodwill: Nature and Valuation)
- Chapter No. 4 – Partnership Accounts – III (Change in Profit sharing ratio among Existing Partners )
- Chapter No. 5 – Partnership Accounts – IV (Admission of A Partner)
- Chapter No. 6 – Partnership Accounts – V (Retirement and Death of A Partner)
- Chapter No. 7 – Partnership Accounts – VI (Dissolution of Partnership Firm)
Unimax Publication – Accountancy PSEB (Class 12) – Part – II – Solution
- Chapter No. 1 – Company Accounts (Share Capital)
- Chapter No. 2 – Company Accounts (Issue of Debentures)
- Chapter No. 3 – Company Accounts (Redemption of Debentures)
- Chapter No. 4 – Financial Statements of a Company
- Chapter No. 5 – Financial Statement Analysis
- Chapter No. 6 – Tools of Financial Statement Analysis- Comparative and Common Size
- Chapter No. 7 – Ratio Analysis
- Chapter No. 8 – Cash Flow Statement
Check out T.S. Grewal +2 Book 2023@ Official Website of Sultan Chand Publication
