Compute cash from operations from the following figures: (i) Profit for the year 2016-17 is a sum of Rs. 10,000 after providing for depreciation of Rs. 2,000. (ii) The current assets and current liabilities of the business for the years ended March 31, 2016 and March 31, 2017 are as follows:
| Particulars | 31st March 2016 (₹) | 31st March 2017 (₹) |
|---|---|---|
| Trade Receivables | 14,000 | 15,000 |
| Provision for Doubtful Debts | 1,000 | 1,200 |
| Trade Payables | 13,000 | 15,000 |
| Inventories | 5,000 | 8,000 |
| Other Current Assets | 10,000 | 12,000 |
| Expenses payable | 1,000 | 1,500 |
| Prepaid Expenses | 2,000 | 1,000 |
| Accrued Income | 3,000 | 4,000 |
| Income received in advance | 2,000 | 1,000 |
You're viewing a preview — the full solution, concept, methods & PYQ mapping are locked.
Start your 14-day free trial to unlock the full solution →Cash from operations for the year 2016-17 is ₹7,700, computed by adjusting the profit of ₹10,000 for non-cash items (depreciation added back) and changes in working capital (increase in current assets reduces cash, increase in current liabilities increases cash).
Concept and Treatment
The question asks us to compute Cash from Operations using the indirect method of the Cash Flow Statement (AS-3). The logic is straightforward: we start with the net profit as per the Profit & Loss account, then adjust it for two things:
-
Non-cash and non-operating items that were already deducted or added in the P&L but did not involve actual cash flow. Here, depreciation of ₹2,000 is a non-cash expense — it reduced profit but no cash went out. So we add it back to profit.
-
Changes in working capital (current assets and current liabilities). The rule is simple:
- An increase in a current asset (other than cash) means cash was used up — subtract from profit.
- A decrease in a current asset means cash was released — add to profit.
- An increase in a current liability means cash was saved (we delayed payment) — add to profit.
- A decrease in a current liability means cash was paid out — subtract from profit.
A common mistake is to treat Provision for Doubtful Debts as a current liability. It is not — it is a contra-asset (reduces Trade Receivables). Its change must be considered along with Trade Receivables, not separately as a liability. Also, Prepaid Expenses and Accrued Income are current assets; Expenses Payable and Income Received in Advance are current liabilities. Get the classification right.
We will compute the net change in each working capital item, then apply the rule above.
Solution
Step 1: Start with Profit and Add Back Depreciation
| Particulars | Amount (₹) |
|---|---|
| Profit for the year (after depreciation) | 10,000 |
| Add: Depreciation (non-cash expense) | 2,000 |
| Funds from Operations | 12,000 |
Step 2: Compute Changes in Working Capital
We compare the figures for March 31, 2016 (previous year) and March 31, 2017 (current year). Increase/decrease is calculated as (2017 figure minus 2016 figure).
| Item | 2016 (₹) | 2017 (₹) | Change (₹) | Effect on Cash |
|---|---|---|---|---|
| Trade Receivables | 14,000 | 15,000 | +1,000 | Decrease (subtract) |
| Provision for Doubtful Debts | 1,000 | 1,200 | +200 | See note below |
| Inventories | 5,000 | 8,000 | +3,000 | Decrease (subtract) |
| Other Current Assets | 10,000 | 12,000 | +2,000 | Decrease (subtract) |
| Prepaid Expenses | 2,000 | 1,000 | -1,000 | Increase (add) |
| Accrued Income | 3,000 | 4,000 | +1,000 | Decrease (subtract) |
| Trade Payables | 13,000 | 15,000 | +2,000 | Increase (add) |
| Expenses Payable | 1,000 | 1,500 | +500 | Increase (add) |
| Income Received in Advance | 2,000 | 1,000 | -1,000 | Decrease (subtract) |
Treatment of Provision for Doubtful Debts: This provision is deducted from Trade Receivables in the balance sheet. The net Trade Receivables are:
- 2016: 14,000 - 1,000 = 13,000
- 2017: 15,000 - 1,200 = 13,800 Net increase in Trade Receivables = 13,800 - 13,000 = +800. This is the effective increase in receivables (after considering the provision). We will use this net figure. Alternatively, you can adjust Trade Receivables and Provision separately — the net effect is the same. Here, we show the combined treatment.
Step 3: Net Adjustment for Working Capital Changes …
Unlock everything free for 14 days
- Full step-by-step solutions
- Concept-first explanations
- Methods, shortcuts & mistakes
- PYQ mapping + timed mock tests
Full access for 14 days. No credit card required.