Easy2siksha.com
(i) During 2013 dividends of Rs. 1,20,000 were paid.
(ii) Depreciation on Plant and Machinery amounted to Rs. 2,44,000.
(iii) Provision for tax made during the year Rs. 3,00,000.
(iv) Loss on sale of machinery amounted to Rs. 56,000.
Ans: A different kind of balance sheet tale
Picture the companys year as a journey across a river. On one bank is 2012; on the other,
2013. The boat carrying value from one bank to the other is called funds. A Fund Flow
Statement simply narrates how those funds were sourced and where they were used as the
business moved from one side to the other. Lets turn the numbers youve given into that
clear, simple storystep by step, without losing the plot.
Key idea in one line
A Fund Flow Statement explains movements between non-current and current items and
the resulting change in working capital. Well compute:
Funds from operations
Changes in working capital
Non-current transactions (buys, sells, issues, redemptions)
The final Sources vs. Applications of funds
Working notes that unlock the story
1) Schedule of changes in working capital
We treat Provision for Tax as a non-current item (handled separately via a Provision for Tax
account). Current assets and current liabilities are:
Current assets: Stocks, Debtors, Cash, Prepaid expenses, Outstanding incomes.
Current liabilities: Sundry creditors, Outstanding expenses, Pre-received incomes.
Compute working capital for each year:
31 Dec 2012:
o CA = 20,00,000 + 12,00,000 + 2,00,000 + 90,000 + 70,000 = 35,60,000
o CL = 16,00,000 + 2,00,000 + 1,60,000 = 19,60,000
o Working capital = 35,60,000 − 19,60,000 = 16,00,000
31 Dec 2013:
o CA = 16,00,000 + 10,00,000 + 1,80,000 + 1,20,000 + 1,00,000 = 30,00,000
o CL = 18,00,000 + 80,000 + 20,000 = 19,00,000