Cash Flows Reporting

I have seen the usual type of cash flow reporting where we have a category for all inflows,another as outflows and then the last category as the bank position. It’s definitely look simpler.

However,it’s interesting to note that if we were to closely adhere to the format of the below Fund Flows Statement and tabulate it into a Cash Flow Forecast,I believe it will enable us to see things in a more clearer and throughput manner. Well let’s try to be more creative!

FORMAT:
line noCMM+1
1CASH FLOWS FROM OPERATIONS
ActualActual
2Cash In Flows:-
3Collection From00
4TOTAL CASH INFLOW FROM OPERATION
00
5
6Cash Out Flows:-
7Trade Payable(176,728)(180,988)
8Trust Receipts,etc00
9Other Creditors00
10Salary,OT,EPF &SOCSO(97,237)(102,422)
11Direct Overhead(2,069)(10,867)
12Sale &Distribution Expenses(14,607)(18,720)
13General &Admin. Expenses(35,722)(70,448)
14Finance Expenses(2,139)(556)
15TOTAL OUTFLOWS FROM OPERATION
(328,501)(384,001)
16
17CASH GENERATED FROM OPERATIONS
(328,501)(384,001)
18Less:
19Interest paid
20Income taxes paid
21
22NET CASH GENERATED FROM OPERATING ACTIVITIES
(328,501)(384,001)
23
24CASH FLOWS FROM NON-OPERATING ACTIVITIES
25
26From Inter-companies:-
27Advances from / ( Repayment to ) from00
28Repayment from / ( advance to ) Related Companies34,570205,199
29
30From Financing and Investing Activities:
31Loan &other fixed repayment facilities00
32Repayment of Term Loan &other fixed facilities00
33Interest received
34Dividend received
33Proceed from Disposal of Assets00
34Purchase of Assets(40,968)(11,864)
35
36NET CASH FLOWS FROM NON-OPERATING ACTIVITIES
(6,398)193,335
37
38MONTHLY SURPLUS/(DEFICIT)
(334,899)(190,666)
39
40
41BANK POSITION:
42OPENING CASH AND BANK POSITION136,378(198,521)
43MONTHLY SURPLUS/(DEFICIT) (FROM ABOVE)(334,899)(190,666)
44CLOSING CASH AND BANK POSITION(198,521)(389,188)
45BANK OVERDRAFT/FACILITIES700,000700,000
46NET FUND AVAILABLE501,479310,812
47
48FUNDING POSITION:
49NET FUND AVAILABLE (FROM ABOVE)501,479310,812
50Estimated Outstanding Payment00
51Fixed &Other Long Term Deposit200,0000
52Term Loan / Rovolving Credit200,0000
53Long Term Advances from Holding company100,0000
54Long Term Advances from related companies100,000(100,000)
55
56NET FUNDING POSITION
1,101,479210,812

Leave a Reply

  

  

  

You can use these HTML tags

<a href=""title=""><abbr title=""><acronym title=""><b><blockquote cite=""><cite><code><del datetime=""><em><i><q cite=""><strike><strong>