The profit of Philips Ltd. after appropriations was Rs. 2,50,000. This profit arrived at after taking into consideration the following items:
S. No.ParticularsAmount1.Depreciation on Fixed Tangible Assets (Machinery)20,0002.Loss on Sale of Fixed Tangible Assets (Furniture)2,0003.Goodwill written off9,0004.Provision for Taxation35,0005.Transfer to General Reserve17,5006.Gain on Sale fo Fixed Tangible Assets (Machinery)8,000
Additional Information:
Particulars31-03-201631-02-2017Trade Receivables (All good) 50,00062,000Trade Payables45,00055,000Inventory12,0008,000Income Received in Advance8,000− Outstanding Expenses6,0003,000Prepaid Expenses− 5,000
Calculation of Cash Flow from Operating Activities:
for the year ended 31st March, 2017
ParticularsAmount (Rs.)Net Profit before Tax (2,50,000 + 35,000 + 17,500)3,02,500Adjustment for non-cash items:(+) Depreciation on Fixed Tangible Assets20,000(+) Loss on sale of fixed Tangible assets2,000(+) Goodwill written off9,000(−) Gain on Sale of Machinery(8,000)––––––––(23,000)––––––––––Net Profit before Working Capital Changes3,25,500Changes in Working Capital: (+) Decrease in Inventory4,000 (+) Increase in Trade Payables10,000 (−) Increase in Trade Receivables(12,000) (−) Increase in Prepaid Expenses(5,000) (−) Decrease in Outstanding Expenses(3,000) (−) Decrease in Income Received in Advance(8,000)––––––––(14,000)––––––––––Cash Generated from Operating Activities3,11,500(−) Tax Paid(35,000)––––––––––Net Cash Flow from Operating Activities2,76,500