Easy2Siksha.com
Current Assets 2018:
• Stock = Rs. 3,50,000
• Debtors = Rs. 61,000
• Bank = Rs. 40,000
Total = Rs. 4,51,000
Current Liabilities 2018:
• Creditors = Rs. 90,000
• Provision for Bad Debts = Rs. 3,000
Total = Rs. 93,000
Working Capital 2018 = 4,51,000 – 93,000 = Rs. 3,58,000
Change in Working Capital = 3,58,000 – 2,68,000 = Rs. 90,000 (Increase)
Story insight: The company increased its working capital by Rs. 90,000. This indicates that
more funds were tied up in day-to-day operations — perhaps more stock was purchased, or
cash increased — but the company still managed its liabilities efficiently.
Step 3: Fund Flow Statement
A Fund Flow Statement is like a detective’s notebook. It traces the movement of funds:
where the money came from and where it went. The rule of thumb is: sources of funds are
inflows, uses of funds are outflows.
Step 3a: Identify Sources of Funds
1. Increase in Share Capital: Rs. 8,00,000 – Rs. 6,00,000 = Rs. 2,00,000
o The owners invested more money in the company.
2. Increase in Debentures: Rs. 3,00,000 – Rs. 2,00,000 = Rs. 1,00,000
o The company borrowed more from outsiders.
3. Profit after adjusting for Dividend:
o Net Profit (2018) = Rs. 2,50,000 – 1,25,000 = Rs. 1,25,000 (the increase in
retained earnings)
o Dividend paid = Rs. 50,000
o So, profit brought into funds = 1,25,000 + 50,000 = Rs. 1,75,000
4. Sale of Machinery:
o Sold at Rs. 6,000, with accumulated depreciation Rs. 2,000. The book value =
70,000 – 2,000 = 68,000
o This is a fund inflow because cash came in, though it’s less than the book
value.
Total Sources = 2,00,000 + 1,00,000 + 1,75,000 + 6,000 = Rs. 4,81,000