2. Meaning of Fund flow statement
The fund flow statement is a report on the movement of
funds or working capital. It explains how working capital is
raised and used during an accounting period
Objective of Fund flow statement
To show how the resources have been obtained & used
To indicate the results of current financial management
To show how the general expansion of the business has
been Financed
To indicate the relationship between profit from
operations ,distribution of dividend & raising of new
capital
To have an assessment of the working capital position of
the concern
2
Ms.Jissy.C,Assistant Professor.
3. Preparation of Fund flow Statement
3
Ms.Jissy.C,Assistant Professor.
5. Steps in fund flow statement
Changes in working capital
Fund from operations with adjusted P&l
Fund flow statement
Schedule changes in working capital
WC=CA-CL
Rules
CA Increase =WC Increase
CA Decrease = WC Decrease
CL Increase= WC Decrease
CL Decrease= WC Increase
WC Increase=Changes in WC Decrease
5
Ms.Jissy.C,Assistant Professor.
14. Solution: Statement of Changes in Working Capital
Particulars 2009 2010 1ncrse Decrse
CurrentAsset:
Cash
110000 170000 60000 -
Total( B) 100000 70000
Debtors 160000 150000 - 10000
Stock 85000 105000 20000 -
Total (a) 355000 425000
Current liabities: sundry crs 100000 70000 30000
Working Capital(a-b) 255000 355000
Increase in WC 100000 100000
Total 355000 355000 110000 110000
31 DECEMBER Changes in WC
14
Ms.Jissy.C,Assistant Professor.
15. Statement of source and Applications of Funds
Sources Rs Applications Rs
Issue of Share Capital 100000 Plant & Machinery
60000-50000)
10000
Fund from Opreations
(30000-15000)
15000 Furniture % fixtures
15000-10000
5000
Net increase in WC 100000
115000 115000
15
Ms.Jissy.C,Assistant Professor.
18. Working Notes
Fixed Assets
To Balance b/d 190000
Particulars RS Particulars Rs
By( Depreciation)Adjusted
p/l
15000
By Balance c/d 210000
To Cash(Purchase) 35000
225000
225000
18
Ms.Jissy.C,Assistant Professor.
19. Working Note: Share capital
Particulars RS Particulars Rs
By( Balance b/d 300000
40000
40000
By Cash 50000
By General Reserve 50000
By Balance C/d 40000
19
Ms.Jissy.C,Assistant Professor.
20. Working Note: Adjusted P& L
Particulars RS Particulars Rs
By( Balance b/d 30000
75000
75000
To Fixed Assets 15000
By Balance C/d 60000
By Fund From
Operations(b/f)
45000
20
Ms.Jissy.C,Assistant Professor.
21. Solution: Statement of Changes in Working Capital
Particulars 2009 2010 1ncrse Decrse
CurrentAsset:
Cash
30000 90000 60000 -
Total( B) 45000 135000
Accounts Receivable 105000 150000 45000 -
Inventories 150000 195000 45000 -
Total (a) 285000 435000
Current liabilities:
Account Payable
45000 135000 90000
Working Capital(a-b) 240000 300000
Increase in WC 60000 60000
Total 300000 300000 150000 150000
31 DECEMBER Changes in WC
21
Ms.Jissy.C,Assistant Professor.
22. Fund Flow Statement for the year ended 31.12.2010
Sources RS Application Rs
Issue of share 50000(wn)
95000
95000
Fund from Operations 45000(wn)
Purchase of Fixed Asset 35000(wn)
Incrse in Working Capital 60000
22
Ms.Jissy.C,Assistant Professor.
25. Working Note: Adjusted P& L
Particulars RS Particulars Rs
By( Balance b/d 14000
31000
31000
To Balnce C/d 31000
By Fund From
Operations(b/f)*
17000
25
Ms.Jissy.C,Assistant Professor.
26. Solution: Statement of Changes in Working Capital
Particulars 2009 2010 1ncrse Decrse
CurrentAsset:Stock 121000 136000 15000 -
Total( B) 106000 70000
Debtors 181000 170000 - 11000
Cash 143000 270000 127000 -
Total (a) 445000 576000
Current liabilities:
Sundry Crs 106000 70000 36000 -
Working Capital(a-b) 339000 506000
Increase in WC 167000 167000
Total 506000 506000 178000 178000
31 DECEMBER Changes in WC
26
Ms.Jissy.C,Assistant Professor.
27. Fund Flow Statement for the year ended 31.12.2010
Sources RS Application Rs
Issue of share 175000
192000
192000
Fund from Operations* 17000
Plant Purchase 25000
Incrse in Working Capital 167000
27
Ms.Jissy.C,Assistant Professor.
29. Working Notes
Fixed Assets
To Balance b/d 41000
Particulars RS Particulars Rs
By Cash (Sales) 1000
By Balance c/d 40000
41000
41000
29
Ms.Jissy.C,Assistant Professor.
30. Working Notes
Provision for depreciation
by Balance b/d 11000
Particulars RS Particulars Rs
To Balnce c/d 15000
Adjusted p/L 4000
15000
15000
30
Ms.Jissy.C,Assistant Professor.
31. Working Notes
Adjusted P&L
By Balance B/d 1000
Particulars RS Particulars Rs
ToProvision for debentures 4000
To Balance C/d 1200
31
Ms.Jissy.C,Assistant Professor.
Fund From Operations 4200
5200 5200
32. Solution: Statement of Changes in Working Capital
Particulars 2009 2010 1ncrse Decrse
CurrentAsset:Debtors 20000 24000 4000 -
Total( B) 32500 27800
stock 30000 35000 5000 -
Prepaid exp
Cash
300
1200
500
3500
200
2300
-
Total (a) 51500 63000
Current liabilities:
Sundry Crs
Provision for tax
Proposed Dividend
Bank OD
12000
3000
5000
12500
11000
4200
5800
6800
1000
5700
-
1200
800
Working Capital(a-b) 19000 35200
Increase in WC 16200 16200
Total 35200 35200 18200 18200
31 DECEMBER Changes in WC
32
Ms.Jissy.C,Assistant Professor.
33. Fund Flow Statement for the year ended 31.12.2010
Sources RS Application Rs
Redeemable Prefence
share
10000
Issue of debentures 1000
Sale of Fixed Asset 1000
Fund from Operations* 4200
33
Ms.Jissy.C,Assistant Professor.
Incrse in Working Capital 16200
16200 16200
35. Working Notes
Plant & Machniery
To Balance b/d 60000
Particulars RS Particulars Rs
By Depreciation 20000
Balnce C/d 50000
35
Ms.Jissy.C,Assistant Professor.
To Cash (Purchase) b/f 10000
70000 70000
36. Working Notes
Adjusted P&L
By Balance B/d 34000
Particulars RS Particulars Rs
To debentures 20000
To Goodwill 5000
36
Ms.Jissy.C,Assistant Professor.
To Dividends 12000
To Balnce c/d 26000
63000
By Fund from Operations 29000
63000
37. Solution: Statement of Changes in Working Capital
Particulars 2009 2010 1ncrse Decrse
Current Asset: 16000 19000 3000 -
Current Liabilities 12000 3000 9000
Working Capital(a-b) 4000 16000
Increase in WC 12000 12000
Total 16000 16000 12000 12000
31 DECEMBER Changes in WC
37
Ms.Jissy.C,Assistant Professor.
38. Fund Flow Statement for the year ended 31.12.2010
Sources RS Application Rs
Issue of Shares 5000 Purchase of P&M 10000
Payment of dividend 12000
Fund from Operations* 29000
38
Ms.Jissy.C,Assistant Professor.
34000 34000
Incrse in Working Capital 12000
40. Working Notes
Plant & Machniery
To Balance b/d 35600
Particulars RS Particulars Rs
By Depreciation 12800
Balnce C/d 51300
40
Ms.Jissy.C,Assistant Professor.
To Cash (Purchase) b/f 28500
64100 64100
41. Working Notes
Furniture & fixture Account
To Balance b/d 2400
Particulars RS Particulars Rs
By Depreciation 400
Balnce C/d 500
41
Ms.Jissy.C,Assistant Professor.
To Cash (Purchase) b/f 1500
2400 2400
42. Working Notes
General Reserve
To Balance b/d 6000
Particulars RS Particulars Rs
Balnce C/d 9000
42
Ms.Jissy.C,Assistant Professor.
To Adjusted p/l) b/f 3000
9000 9000
43. Working Notes
Adjusted P&L
By Balance B/d 19500
Particulars RS Particulars Rs
To Plant & Machinery (dep) 12800
To Furniture Fixture(dep) 400
43
Ms.Jissy.C,Assistant Professor.
To Genaral reserve 3000
To Balnce c/d 20800
37000
By Fund from Operations 17500
37000
44. Solution: Statement of Changes in Working Capital
Particulars 2009 2010 1ncrse Decrse
CurrentAsset:Stock 22100 26000 3900 -
Total( B) 43300 47300
Debtors 36500 39100 2600 -
Bank Balance 4800 4000 - 800
Total (a) 63400 69100
Current liabilities:
Sundry Crs
Income tax provision
33500
9800
36400
10900
- 2900
1100
Working Capital(a-b) 20100 21800
Increase in WC 1700 1700
Total 21800 21800 6500 6500
31 DECEMBER Changes in WC
44
Ms.Jissy.C,Assistant Professor.
45. Fund Flow Statement for the year ended 31.12.2010
Sources RS Application Rs
Issue of share 40000
Share premium 4000
Issue of debentures 26000
Sale of furniture & Fix 500
45
Ms.Jissy.C,Assistant Professor.
Fund From Operation 17500
Purchase of freehold
premises
57800
Purchase of P& M 28500
Increase of WC 1700
88000
88000