SlideShare a Scribd company logo
1 of 9
Forecasting
and
Managing Cash Flow
Example:
AMED Enterprises Ltd. Records the following
transactions over the month of June:
 How much is the gross profit in June?
Sales revenue – Cost of Goods Sold = Gross Profit
$ 40,000 – 15,000 = $ 25,000
 Assuming the business started the month with no cash balance,
how much cash would it have at the end of June?
(Ignore any other transactions.)
Cash inflow – Cash Outflow
$ 20,000 (cash sales) – 15,000 = $ 5,000
Goods sold to
customers
$ 40,000 (50% cash; 50% one month credit term)
Cost of goods sold 15,000 (paid in cash)
Example:
AMED Enterprises Ltd. Records the following
transactions over the month of June:
 How much is the gross profit in June?
Sales revenue – Cost of Goods Sold = Gross Profit
$ 40,000 – 15,000 = $ 25,000
 Assuming the business started the month with no cash balance,
how much cash would it have at the end of June?
(Ignore any other transactions.)
Cash inflow – Cash Outflow
$ 20,000 (cash sales) – 15,000 = $ 5,000
Goods sold to
customers
$ 40,000 (50% cash; 50% one month credit term)
Cost of goods sold 15,000 (paid in cash)
Cash Flow Forecast
- is a forecast of cash inflows and cash outflows over a given
period.
Cash inflows - are the sums of money received by a business during a
period of time.
Cash outflows - are the sums of money paid out by a business during a
period of time.
Cash needed
to pay for
Materials, wages,
rent, others
Goods
produced
Goods sold
Cash payment received
for goods sold
CASH FLOW CYCLE
Identify each transaction whether it is a cash
inflow or cash outflow
1. Purchase of a new computer for cash
2. Credit sale of goods to customers
3. Interest on paid bank loans
4. Wages paid to staff
5. Debtors paid their bills
6. Additional shares are sold to the shareholders
7. Creditors are paid in full
8. Bank overdraft is paid off
Activity
Sierra Promotion Company
Cash Flow Forecast
January to April 2021
January February March April
Cash Inflows:
Cash sales $ 15,000 15,000 20,000 25,000
Payments from Debtors 5,000 5,000 7,000 8,000
Total Cash Inflows 20,000 20,000 27,000 33,000
Cash Outflows:
Materials & wages 3,000 3,000 5,000 7,000
Rent & other expenses 15,000 15,000 25,000 15,000
Total Cash Outflows 18,000 18,000 30,000 22,000
Net Cash Flow 2,000 2,000 (3,000) 11,000
Opening Bank Balance 3,000 5,000 7,000 4,000
Closing Bank Balance 5,000 7,000 4,000 15,000
Activity
The manager of KEVIN Motors Ltd. Is concerned about planning the cash
flows of the business over the next four months. She asks for your help
in making a cash flow forecast. She provides you with the following
information.
Forecasted sales are: January $22,000; February $25,000; March $
20,000; April $22,000.
Customers always pay 80% in cash and 20% on the following month.
Materials are purchased each month and are paid for in cash. The
materials used each month are 50% of sales revenue for that month.
Other cash expenses (wages, rent, insurance, etc.) are estimated as
follows: January $4,000; February $13,000; March $15,000; April
$15,000.
The opening cash balance in January is $2,000.
Required:
a) Draw up a cash flow forecast for Kevin Motors Ltd. for the four months.
b) Comment on the bank balance in April? How would the manager
address this concern?
JANUARY FEBRUARY MARCH APRIL
Cash Inflows:
Cash sales 17,600 20,000 16,000 17,600
Payments from Debtors - 4,400 5,000 4,000
Total Cash Inflows 17,600 24,400 21,000 21,600
Cash Outflows:
Materials 11,000 12,500 10,000 11,000
Other expenses 4,000 13,000 15,000 15,000
Total Cash Outflows 15,000 25,500 25,000 26,000
Net Cash Flow 2,600 (1,100) (4,000) (4,400)
Opening Bank Balance 2,000 4,600 3,500 (500)
Closing Bank Balance 4,600 3,500 (500) (4,900)
Kevin Motors Ltd.
Cash Flow Forecast
January to April 2021
Causes of Cash
Flow Problems
• Lack of planning
• Poor credit control
• Long credit terms
given to customers
• Expanding too rapidly
• Unexpected events
Ways to Improve
Cash Flow
• Improve cash inflows
• Reduce cash outflows
– Trade receivables
– Trade payables
– Inventory
– Cash

More Related Content

Similar to 19375__-Chap 31 - Managing Cash Flow.pptx

ACC 601 Managerial Accounting Group Case 3 (160 points) .docx
ACC 601 Managerial Accounting Group Case 3 (160 points) .docxACC 601 Managerial Accounting Group Case 3 (160 points) .docx
ACC 601 Managerial Accounting Group Case 3 (160 points) .docxronak56
 
Cash flow statement mf h
Cash flow statement mf hCash flow statement mf h
Cash flow statement mf hmhoque71
 
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docxACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docxannetnash8266
 
Bba203 financial accounting...
Bba203   financial accounting...Bba203   financial accounting...
Bba203 financial accounting...smumbahelp
 
Bsw keeping financial recors v4_170616
Bsw keeping financial recors v4_170616Bsw keeping financial recors v4_170616
Bsw keeping financial recors v4_170616Mofe Binitie
 
Bsw keeping financial recors v4_170616
Bsw keeping financial recors v4_170616Bsw keeping financial recors v4_170616
Bsw keeping financial recors v4_170616Mofe Binitie
 
Achieve Your Business Dreams Session 3
Achieve Your Business Dreams Session 3Achieve Your Business Dreams Session 3
Achieve Your Business Dreams Session 3Anamaria Contreras
 
Bba203 financial accounting...
Bba203   financial accounting...Bba203   financial accounting...
Bba203 financial accounting...smumbahelp
 
Will’s Widget Company (WWC) incorporated near the end of 2017. Opera.pdf
Will’s Widget Company (WWC) incorporated near the end of 2017. Opera.pdfWill’s Widget Company (WWC) incorporated near the end of 2017. Opera.pdf
Will’s Widget Company (WWC) incorporated near the end of 2017. Opera.pdfabhinavbhatnagar201
 
accounting exam (1).docx
accounting exam (1).docxaccounting exam (1).docx
accounting exam (1).docxELECTRICEGYPT
 
accounting exam (2).docx
accounting exam (2).docxaccounting exam (2).docx
accounting exam (2).docxELECTRICEGYPT
 
Accounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docx
Accounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docxAccounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docx
Accounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docxrenatas0nie
 
Finance for non finance professionals
Finance for non finance professionals Finance for non finance professionals
Finance for non finance professionals Islam Ragab, CMA, CIA
 
A C G 6 0 2 6 - A c c o u n t i n g f o r M.docx
A C G  6 0 2 6  -  A c c o u n t i n g  f o r  M.docxA C G  6 0 2 6  -  A c c o u n t i n g  f o r  M.docx
A C G 6 0 2 6 - A c c o u n t i n g f o r M.docxevonnehoggarth79783
 
Financials: Creating Projections
Financials: Creating ProjectionsFinancials: Creating Projections
Financials: Creating ProjectionsElia Freedman
 
A CASH BUDGET HELPS AN ORGANIZATION PLAN AND CONTROL THE MOVEMENT OF CASH INT...
A CASH BUDGET HELPS AN ORGANIZATION PLAN AND CONTROL THE MOVEMENT OF CASH INT...A CASH BUDGET HELPS AN ORGANIZATION PLAN AND CONTROL THE MOVEMENT OF CASH INT...
A CASH BUDGET HELPS AN ORGANIZATION PLAN AND CONTROL THE MOVEMENT OF CASH INT...SophiaMorgans
 
Statement of cash flow / Faten Al Joaid - certified auditor (LACPA)
Statement of cash flow / Faten Al Joaid - certified auditor (LACPA)Statement of cash flow / Faten Al Joaid - certified auditor (LACPA)
Statement of cash flow / Faten Al Joaid - certified auditor (LACPA)FatenAlJoaid
 

Similar to 19375__-Chap 31 - Managing Cash Flow.pptx (20)

ACC 601 Managerial Accounting Group Case 3 (160 points) .docx
ACC 601 Managerial Accounting Group Case 3 (160 points) .docxACC 601 Managerial Accounting Group Case 3 (160 points) .docx
ACC 601 Managerial Accounting Group Case 3 (160 points) .docx
 
Cash flow statement mf h
Cash flow statement mf hCash flow statement mf h
Cash flow statement mf h
 
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docxACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
 
Bba203 financial accounting...
Bba203   financial accounting...Bba203   financial accounting...
Bba203 financial accounting...
 
Bsw keeping financial recors v4_170616
Bsw keeping financial recors v4_170616Bsw keeping financial recors v4_170616
Bsw keeping financial recors v4_170616
 
Bsw keeping financial recors v4_170616
Bsw keeping financial recors v4_170616Bsw keeping financial recors v4_170616
Bsw keeping financial recors v4_170616
 
Achieve Your Business Dreams Session 3
Achieve Your Business Dreams Session 3Achieve Your Business Dreams Session 3
Achieve Your Business Dreams Session 3
 
Bba203 financial accounting...
Bba203   financial accounting...Bba203   financial accounting...
Bba203 financial accounting...
 
Accounting-Unit 1.pdf
Accounting-Unit 1.pdfAccounting-Unit 1.pdf
Accounting-Unit 1.pdf
 
Will’s Widget Company (WWC) incorporated near the end of 2017. Opera.pdf
Will’s Widget Company (WWC) incorporated near the end of 2017. Opera.pdfWill’s Widget Company (WWC) incorporated near the end of 2017. Opera.pdf
Will’s Widget Company (WWC) incorporated near the end of 2017. Opera.pdf
 
accounting exam (1).docx
accounting exam (1).docxaccounting exam (1).docx
accounting exam (1).docx
 
accounting exam (2).docx
accounting exam (2).docxaccounting exam (2).docx
accounting exam (2).docx
 
C2 cash budget
C2 cash budgetC2 cash budget
C2 cash budget
 
Accounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docx
Accounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docxAccounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docx
Accounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docx
 
Finance for non finance professionals
Finance for non finance professionals Finance for non finance professionals
Finance for non finance professionals
 
A C G 6 0 2 6 - A c c o u n t i n g f o r M.docx
A C G  6 0 2 6  -  A c c o u n t i n g  f o r  M.docxA C G  6 0 2 6  -  A c c o u n t i n g  f o r  M.docx
A C G 6 0 2 6 - A c c o u n t i n g f o r M.docx
 
Financials: Creating Projections
Financials: Creating ProjectionsFinancials: Creating Projections
Financials: Creating Projections
 
A CASH BUDGET HELPS AN ORGANIZATION PLAN AND CONTROL THE MOVEMENT OF CASH INT...
A CASH BUDGET HELPS AN ORGANIZATION PLAN AND CONTROL THE MOVEMENT OF CASH INT...A CASH BUDGET HELPS AN ORGANIZATION PLAN AND CONTROL THE MOVEMENT OF CASH INT...
A CASH BUDGET HELPS AN ORGANIZATION PLAN AND CONTROL THE MOVEMENT OF CASH INT...
 
Statement of cash flow / Faten Al Joaid - certified auditor (LACPA)
Statement of cash flow / Faten Al Joaid - certified auditor (LACPA)Statement of cash flow / Faten Al Joaid - certified auditor (LACPA)
Statement of cash flow / Faten Al Joaid - certified auditor (LACPA)
 
Cashflow questions
Cashflow questionsCashflow questions
Cashflow questions
 

Recently uploaded

Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxAndy Lambert
 
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxCracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxWorkforce Group
 
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...Any kyc Account
 
RSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataRSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataExhibitors Data
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Centuryrwgiffor
 
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...Paul Menig
 
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...anilsa9823
 
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature SetCreating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature SetDenis Gagné
 
Understanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key InsightsUnderstanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key Insightsseri bangash
 
Best Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in IndiaBest Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in IndiaShree Krishna Exports
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Dave Litwiller
 
Boost the utilization of your HCL environment by reevaluating use cases and f...
Boost the utilization of your HCL environment by reevaluating use cases and f...Boost the utilization of your HCL environment by reevaluating use cases and f...
Boost the utilization of your HCL environment by reevaluating use cases and f...Roland Driesen
 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMRavindra Nath Shukla
 
Value Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsValue Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsP&CO
 
A305_A2_file_Batkhuu progress report.pdf
A305_A2_file_Batkhuu progress report.pdfA305_A2_file_Batkhuu progress report.pdf
A305_A2_file_Batkhuu progress report.pdftbatkhuu1
 
Insurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageInsurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageMatteo Carbone
 
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdfRenandantas16
 
Event mailer assignment progress report .pdf
Event mailer assignment progress report .pdfEvent mailer assignment progress report .pdf
Event mailer assignment progress report .pdftbatkhuu1
 
VIP Call Girls Gandi Maisamma ( Hyderabad ) Phone 8250192130 | ₹5k To 25k Wit...
VIP Call Girls Gandi Maisamma ( Hyderabad ) Phone 8250192130 | ₹5k To 25k Wit...VIP Call Girls Gandi Maisamma ( Hyderabad ) Phone 8250192130 | ₹5k To 25k Wit...
VIP Call Girls Gandi Maisamma ( Hyderabad ) Phone 8250192130 | ₹5k To 25k Wit...Suhani Kapoor
 

Recently uploaded (20)

Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptx
 
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxCracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptx
 
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
 
Forklift Operations: Safety through Cartoons
Forklift Operations: Safety through CartoonsForklift Operations: Safety through Cartoons
Forklift Operations: Safety through Cartoons
 
RSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataRSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors Data
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...
 
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
 
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature SetCreating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
 
Understanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key InsightsUnderstanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key Insights
 
Best Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in IndiaBest Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in India
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
 
Boost the utilization of your HCL environment by reevaluating use cases and f...
Boost the utilization of your HCL environment by reevaluating use cases and f...Boost the utilization of your HCL environment by reevaluating use cases and f...
Boost the utilization of your HCL environment by reevaluating use cases and f...
 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSM
 
Value Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsValue Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and pains
 
A305_A2_file_Batkhuu progress report.pdf
A305_A2_file_Batkhuu progress report.pdfA305_A2_file_Batkhuu progress report.pdf
A305_A2_file_Batkhuu progress report.pdf
 
Insurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageInsurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usage
 
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
 
Event mailer assignment progress report .pdf
Event mailer assignment progress report .pdfEvent mailer assignment progress report .pdf
Event mailer assignment progress report .pdf
 
VIP Call Girls Gandi Maisamma ( Hyderabad ) Phone 8250192130 | ₹5k To 25k Wit...
VIP Call Girls Gandi Maisamma ( Hyderabad ) Phone 8250192130 | ₹5k To 25k Wit...VIP Call Girls Gandi Maisamma ( Hyderabad ) Phone 8250192130 | ₹5k To 25k Wit...
VIP Call Girls Gandi Maisamma ( Hyderabad ) Phone 8250192130 | ₹5k To 25k Wit...
 

19375__-Chap 31 - Managing Cash Flow.pptx

  • 2. Example: AMED Enterprises Ltd. Records the following transactions over the month of June:  How much is the gross profit in June? Sales revenue – Cost of Goods Sold = Gross Profit $ 40,000 – 15,000 = $ 25,000  Assuming the business started the month with no cash balance, how much cash would it have at the end of June? (Ignore any other transactions.) Cash inflow – Cash Outflow $ 20,000 (cash sales) – 15,000 = $ 5,000 Goods sold to customers $ 40,000 (50% cash; 50% one month credit term) Cost of goods sold 15,000 (paid in cash)
  • 3. Example: AMED Enterprises Ltd. Records the following transactions over the month of June:  How much is the gross profit in June? Sales revenue – Cost of Goods Sold = Gross Profit $ 40,000 – 15,000 = $ 25,000  Assuming the business started the month with no cash balance, how much cash would it have at the end of June? (Ignore any other transactions.) Cash inflow – Cash Outflow $ 20,000 (cash sales) – 15,000 = $ 5,000 Goods sold to customers $ 40,000 (50% cash; 50% one month credit term) Cost of goods sold 15,000 (paid in cash)
  • 4. Cash Flow Forecast - is a forecast of cash inflows and cash outflows over a given period. Cash inflows - are the sums of money received by a business during a period of time. Cash outflows - are the sums of money paid out by a business during a period of time. Cash needed to pay for Materials, wages, rent, others Goods produced Goods sold Cash payment received for goods sold CASH FLOW CYCLE
  • 5. Identify each transaction whether it is a cash inflow or cash outflow 1. Purchase of a new computer for cash 2. Credit sale of goods to customers 3. Interest on paid bank loans 4. Wages paid to staff 5. Debtors paid their bills 6. Additional shares are sold to the shareholders 7. Creditors are paid in full 8. Bank overdraft is paid off Activity
  • 6. Sierra Promotion Company Cash Flow Forecast January to April 2021 January February March April Cash Inflows: Cash sales $ 15,000 15,000 20,000 25,000 Payments from Debtors 5,000 5,000 7,000 8,000 Total Cash Inflows 20,000 20,000 27,000 33,000 Cash Outflows: Materials & wages 3,000 3,000 5,000 7,000 Rent & other expenses 15,000 15,000 25,000 15,000 Total Cash Outflows 18,000 18,000 30,000 22,000 Net Cash Flow 2,000 2,000 (3,000) 11,000 Opening Bank Balance 3,000 5,000 7,000 4,000 Closing Bank Balance 5,000 7,000 4,000 15,000
  • 7. Activity The manager of KEVIN Motors Ltd. Is concerned about planning the cash flows of the business over the next four months. She asks for your help in making a cash flow forecast. She provides you with the following information. Forecasted sales are: January $22,000; February $25,000; March $ 20,000; April $22,000. Customers always pay 80% in cash and 20% on the following month. Materials are purchased each month and are paid for in cash. The materials used each month are 50% of sales revenue for that month. Other cash expenses (wages, rent, insurance, etc.) are estimated as follows: January $4,000; February $13,000; March $15,000; April $15,000. The opening cash balance in January is $2,000. Required: a) Draw up a cash flow forecast for Kevin Motors Ltd. for the four months. b) Comment on the bank balance in April? How would the manager address this concern?
  • 8. JANUARY FEBRUARY MARCH APRIL Cash Inflows: Cash sales 17,600 20,000 16,000 17,600 Payments from Debtors - 4,400 5,000 4,000 Total Cash Inflows 17,600 24,400 21,000 21,600 Cash Outflows: Materials 11,000 12,500 10,000 11,000 Other expenses 4,000 13,000 15,000 15,000 Total Cash Outflows 15,000 25,500 25,000 26,000 Net Cash Flow 2,600 (1,100) (4,000) (4,400) Opening Bank Balance 2,000 4,600 3,500 (500) Closing Bank Balance 4,600 3,500 (500) (4,900) Kevin Motors Ltd. Cash Flow Forecast January to April 2021
  • 9. Causes of Cash Flow Problems • Lack of planning • Poor credit control • Long credit terms given to customers • Expanding too rapidly • Unexpected events Ways to Improve Cash Flow • Improve cash inflows • Reduce cash outflows – Trade receivables – Trade payables – Inventory – Cash