You are on page 1of 1

CLASSIC UPHOLSTERY SHOP Cash Flow computation - Indirect Method

Assumption: Start up Company - beginning of year balalances: 0


Cash Flows from Operating Activities

Net Profit (PAT) 18864

Add: Depreciation for the year (added back) 1800


Add: Increase in Utility Expenses outstanding 320 25700
Provision for tax 4716 6836

Less: Increase in Receivables (5) 2500


Increase in Inventory (6,7,14,15) 16300
Increase in Prepaid Insurance (10) 1600 20400

Net Cash Flow from Operating activities (A) 5300

Cash Flows from Investing Activities

Add: Interest income received 0 0

Less: Deferred Revenue Expenditure (Incurred on Advertising)6000


FA purchased (Industrial Sewing Machine)(3A) 4000
FA purchased (Other tools & Equipment) (3B) 3000 13000
Net Cash Flow from Investing activities (B) -13000

Cumulative Cash Flow (Ops & Investing activities) (AB) -7700

Cash Flows from Financing Activities

Add: Increase in NW (Owner's Equity) (0) 16000


Availment of Bank Loan 0
Issue of Debentures 0 16000

Less: Buy back of shares / Payment of Dividend 0


Repayment of Bank Loan 0
Redemtion of Debentures 0 0
Net Cash Flow from Financing activities (C) 16000

Cum Cash Flow (Ops, Inv. & Fin) (A,B,C) = Cash / Bank bal. 8300

Suresh G. Lalwani - Managerial Accounting Page 1 of 1

You might also like