
Managing Cash Flow
This workbook is not designed to be your only guide to small business money
management. A much wider range of resources is available to you, and we strongly
recommend you make use of them--everything from books and other publications to
professional organizations and associations to workshops and training sessions.
The Arkansas Small Business Development Center, administered by the
University of Arkansas at Little Rock, does not--and cannot--assure that your
business will be successful as a result of implementing the steps outlined in
this workbook.
This material is based on work supported by the U.S. Small Business
Administration under Grant Number SB-BD-92006-01. Any opinions, findings,
conclusions or recommendations expressed in this publication are those of the
author(s) and do not necessarily reflect the views of the U.S. Small Business A
dministration.
Introduction
Do you understand how your cash comes and goes?
Do you know what your cash balance will be before it is too late?
Can you make a cash plan for next month or next year?
The tools to answer these and other questions are provided for you in this workbook.
As you navigate the frequently uncharted pathways of small business
ownership, one of the most important responsibilities facing you is the ability
to understand the cash requirements of your business. You must make this week's
payroll, pay for a large shipment of inventory, pay your payroll and sales
taxes, etc. These tasks are most likely the ones you are least prepared to
accomplish. The result, then, is you are unable or unwilling to make a plan
concerning your business's requirement for cash and its ability to meet that
requirement.
You must have the confidence to understand that cash management and
forecasting are not "mystical arts" practiced behind closed doors with chants
and incantations. It is based on solid common sense and logic combined with a
good understanding of your business's finances and financial statements. What
you must do is build upon your understanding of your business financial
statements and financial operations and learn a few simple concepts that will
be presented to you in this workbook. Let's work together to develop an
approach to cash flow management that you can understand and use.
The five topics of cash budgeting and forecasting are:
Definition - What is a cash forecast?
Purpose - Why do you need a forecast?
Time Horizon - What are your forecast period options?
Prerequisite - What must you have in place for a successful cash forecast?
Format - How should you organize your forecast?
We will consider each of these topics individually and build the foundation
of understanding necessary for you to take control of your cash. When we have
completed the foundation, we will consider a logical starting point.
Definition - What Is A Cash Forecast?
So that you can prepare a cash forecast for your business and understand the
concepts of forecasting, we must establish a good definition and consider
several points that are included within the definition.
A cash forecast (budget) is a presentation of cash results based upon
assumptions about conditions and actions expected to exist or occur during the
forecast period.
Contained within the above definition there are four points to understand.
1. The time period (forecast period) for making your plan and cash forecast
must be defined. Options will be discussed later.
2. Certain assumptions about what is going to happen must be made and
documented to project the cash result. Making assumptions about what is going
to happen in the future is a little scary for some small business people.
Imagine taking the time to think about the future and making assumptions such
as "sales will grow by 4 percent next year," or "I must add an employee next
year, which will cost $XX in salaries, taxes and fringe benefits." This is
where you begin to determine if you are serious about your business and
forecasting. If you are willing and able to think ahead and make plans and
assumptions, you are taking a giant step toward the goal of taking control of
the cash flow of your business.
3. To be complete and understandable, a cash forecast must be prepared in
written form, so you can review it, edit it and correct it. It may seem easier
to "come up with a number" with your calculator, but by doing so, you will not
have provided an organized way to evaluate what you did so you can improve.
4. Specific actions based upon your assumptions must be taken to cause your
plans and goals to come to life. This is called "active management." If you
want something to occur in your business and make your plans based upon that
assumption, you should take definitive steps or actions to cause your plan to
become reality.
To summarize this definition, first define your forecast period, and then
make assumptions about what is going to happen; next make a written presentation
of your forecast, and then take specific actions to cause the plan to happen.
Purpose - Why Do You Need a Forecast?
You need a forecast to ensure that you do not spend more cash than you have
or expect to have. But for planning purposes you need to consider a few more
points:
1. To ensure that the cash balance always remains above zero (or a desired
minimum level),
2. To predict when cash levels will rise sufficiently above minimums to
facilitate investment of idle balances.
Establish what your minimum acceptable cash balance is, whether that number
is zero or some minimum positive balance that is logical for your business.
Then go through the forecasting process to see if your plans and expected
actions will keep you above that minimum standard. This is the first step in
cash forecasting.
After forecasting successfully for a period of time, many businesses are
able to switch their frame of reference to the second point listed above. If
you are able to manage successfully and keep sufficient positive balances in
your accounts, then you can make plans to use idle cash balances as a short-term
investment pool for additional profit.
To summarize, the purpose of the forecast is to try your plan out on paper
to see what the cash effect will be before you actually commit yourself to a
course of action. Wouldn't it be nice to realize you were going to need more
cash before it was too late and you missed a payroll or a payroll tax deposit?
And better yet, if you will have unused cash balances, you can use low-risk,
short-term investments to increase profit margins.
There are many good results that can come from regular use of cash
forecasting techniques. Some of the more common are listed below.
Anticipating Short-Term Financing Needs
Financing Seasonal Business Fluctuations
Planning Debt Reductions
Planning Capital Expenditures (Equipment purchases)
Taking Advantage of Cash Discounts
Planning Inventory Purchases
Evaluating/Designing Credit Policies
Planning Long-Term Financing
Increasing Investment Income
Incorporating one or more of the above items into your forecast will also
enable you to estimate the cash effect before you actually commit yourself.
Frequently, however, your need for a cash forecast does not revolve around a
major event but is to determine what will result from day-to-day operations.
This process is called planning for short-term cash needs and will be considered
more fully later.
Special Discussion - Pay Your Taxes!
As small businesses struggle with cash needs and try to operate with
insufficient working capital and cash balances, they often find themselves
unable to meet all of their cash requirements. Too often they choose the
undesirable option of not making payroll tax deposits or not paying state
sales tax. This is the worst thing that can be done in the face of inadequate
cash balances.
First, both the federal and state tax authorities will assess penalties and
interest for not paying taxes. For federal payroll tax deposits, the penalty on
late deposits is 10 percent of the undeposited tax. That is not calculated as
an annual interest rate, but is a flat 10 percent of the unpaid tax for each
tax deposit that is late!
Second, both the state and federal tax authorities have the authority to
file a tax lien against your business and against you personally if necessary.
A tax lien is a public document that will inhibit your ability to obtain credit
and will show on your credit report.
Third, the federal tax code authorizes the IRS to assess you personally a
penalty equivalent to 100 percent of the unpaid payroll tax if your business is
unable to pay the tax.
Finally, the IRS has the authority, and will use it if necessary, to levy
your bank account -- business or personal -- to collect the debt. The state
will send a warrant to the sheriff's department, who will "come to see you and
collect."
When money gets tight it is often tempting to skip paying a tax until
"things get better."Simple advice: Pay federal and state taxes when due. You
cannot afford the penalties and you do not want the grief they can cause you
and your business.
Time Horizon - What Are Your Forecast Period Options?
This is a simple but important concept. As noted in the definition of cash
forecasting, you must define the time period for your forecast. The options
are:
Long-Term - one year or longer
Medium-Term - one month to one year
Short-Term - one week to one month
Most of your forecasting efforts will be in the medium-term category so a
three-month forecast will be the example. This is a good place for most of you
to begin, because it is close enough to today to allow most of the variables to
be predicted with reasonable accuracy.
Later, as your proficiency grows and as you begin to make longer range plans
and objectives for your business, you will want to extend the range of your
forecast further into the future, projecting at least 12 months ahead.
There are typically two reasons for the very short-term forecast. The more
desirable reason is to take advantage of excess cash balances by making very
short-term, highly liquid investments. To do this you must know what your cash
needs and excess balances will be for the short-term periods.
The more common reason for very short-term forecasts is to try to make an
inadequate amount of cash stretch to cover required disbursements. It is always
helpful, of course, to know what is expected to be received and what is expected
to clear your bank on a daily basis, but too frequently short-term analyses are
attempts to manage with inadequate cash, rather than an attempt to maximize
investment return on cash. Ultimately the solution to most small business cash
management problems is not to "micro-manage" cash on a daily basis, but to take
a hard look at the plans and objectives of the business, and make a plan that
will fit the business's ability to generate cash.
You must learn to look realistically at your business, its income and
expenses, its growth potential and the cost of growth, and to make the
decisions necessary to put it on a sound financial footing. Sometimes the
proper decision is to stop operations if all reasonable projections show that
there is no solution to the problems. The use of a forecast for this purpose,
while not pleasant, is logical and often saves a considerable amount of money
in the long run.
Prerequisites - What Must You Have First?
To begin the process of making and updating your own cash forecasts there
are certain things you must have available. There are also some analytical tasks
that must be accomplished. Let's look at the list first, then discuss each
one in turn.
Financial Statements
Sales (Income) Forecast
Accounts Receivable Collection Patterns
Disbursement Patterns for Inventories, Expenses, Payroll,
Debt, Etc.
Financial Statements
The first things that must be available to you are financial statements,
including both an income statement and a balance sheet. It does not matter
whether your statements are prepared "in-house" or by an outside source, such
as a CPA or a bookkeeping service. The important thing is that your statements
are accurate, regular (preferably monthly) and timely.
It is most important to be comfortable with your financial statements and
able to read and understand them without undue difficulty. You must be able to
understand the revenues, costs and expenses and to analyze the types of
transactions that make up each specific line item or account on the income
statement. Likewise, with respect to the balance sheet, you must know how to
verify each individual asset and liability to its "real world" supporting
documents in your office. Only through such capabilities can you reach the
level of understanding of your business and its finances necessary to do a
meaningful cash forecast.
More specifically, the income statement provided to you should be a "
percentage income statement," which means that it shows each line as a
percentage of total revenue. A sample of such a statement is contained in
Appendix A. It is important that you have these percentages, because in some
instances they will become the basis of your projections.
Sales Forecast
The foundation upon which you will build your cash forecast is your sales
forecast. To project sales with confidence, you must go through an organized
process. The sales forecast process consists of the following steps:
1. Divide your sales or revenues into logical categories that have similar
characteristics and respond to similar variables. Hopefully your financial
statements or other management reports are grouping your revenues this way.
2. Analyze these categories over the last three years if possible.
3. Do some research in trade and economic publications about factors
concerning your industry, your customers or client groups, your product, your
geographical region, etc. This will serve to broaden your "horizons" and give
you a larger frame of reference within which to make decisions. You can go to
your trade association, the research desk at a public library, the library at a
local college or university or the Arkansas Small Business Development Center
and talk to their information specialist to get leads.
4. List and analyze the specific variables that will affect each category of
your sales or revenues for your forecast period. This will involve a very
thorough process that will consider several variables. Some of them are:
Price
Customer Demographics
Product Availability or Production Capacity
Marketing Plans and Budgets
Geographical Market Changes
By working your way through these variables, you will address many of the
most basic decisions that must be made to ensure a successful operation. This
level of planning is foreign to many small-business entrepreneurs, but it is
just as valid for you as it is for General Motors or Microsoft Corporation.
Accounts Receivable Collection Patterns
If your business sells a significant portion of its product or service on
credit, you must do an analysis of your accounts receivable collections in
order to produce an accurate cash forecast. You must know what the time delay
is between the credit sale and the ultimate collection of the cash for the
transaction.
Set up a worksheet, either on paper or on your computer, and analyze several
months of credit sales and collections. Set up column headings across the top
for months and list transactions down the worksheet. Do a separate worksheet
for each month's sales.
For example, if you were analyzing January's sales, make your monthly column
headings begin with January, then February to the right, with March next, then
April, then May, etc. List each sale on the left, and put its collection in
the appropriate column on the right. When you are finished with January, add
the columns.
Suppose you had $10,000 in sales, and the collections were $5,000 in
February, $3,000 in March, and $2,000 in April. You would know that 50 percent
of your collections of January sales came in the first month after your sale,
30 percent in the second month, and 20 percent in the third. If you apply this
method over six to 12 months of sales activity, you will have the raw materials
necessary to do a collection patterns forecast. If the results are consistent
throughout the year you can use average numbers. However, if your collection
patterns vary with the time of year, you may want to use monthly data rather
than averages.
Now look at the sample Accounts Receivable Collection Patterns Analysis form
in Appendix B-2. This is the form you will fill out with the results of your
monthly analysis. It will be used later as we put your forecast together.
Disbursement Patterns
Conceptually, this is not a difficult step, but a fair amount of detail
work is necessary to accomplish it. First consider the following categories of
expenditures:
Inventories
General Operating Expense Accounts
Payroll (including payroll tax deposits)
Debt Payments
Income Taxes
Your goal here is to develop information that will tell you what your
monthly cash payments are for each of these categories. Some will have a
regular percentage relationship based upon monthly sales or revenues. Others
will be fixed in amount, such as rent or note payments. It is your responsibility
to become sufficiently familiar with each category to be able to project the
future with confidence.
This is where your sales forecast comes into play. Using your monthly
projection of sales, you will project a disbursement result that is related to
the level of sales. If you have copies of monthly income statements with
percentages (see Appendix A), these percentages will be helpful. If you do not
have that information, but you do have an income statement, then you can
calculate the percentages yourself by simply dividing each expense item by net
sales.
That same income statement (and your general ledger) will give you the
various expense headings necessary for your monthly expense projections.
Format - How Should You Organize Your Forecast?
Now let's pull all of these concepts together in one place and put them on a
forecast document. Look at Appendix B-3 & B-4 for a sample blank form for a
cash budget and an example of a completed cash budget.
The blank form cash budget shows columns for three time periods. There is
no magic to this. It is only intended to be representative of the general
format. It is up to you to decide what your forecast period is to be.
For now, look at the descriptions down the left side of the forecast. They
list cash receipts, and then cash disbursements with a recap at the bottom. In
order to complete the cash receipts section, you will need your sales forecast
and your accounts receivable collection patterns worksheet. After having done
the considerable detail work required to develop these two documents, actually
filling in numbers on the cash budget itself is not difficult.
You will see that there is also a provision for other cash receipts, such
as investment income, investment maturities and sales of fixed assets. It is
important to the integrity of your forecast that all cash receipts be included.
Next you will complete the cash disbursements section. Lump all of your
merchandise inventory into a single line item and do the same for all of your
general operating expenses under the heading of general payables. Notice that
other categories such as investment purchases are included. Similarly, if you
plan to purchase a fixed asset such as a vehicle or some equipment, you would
include a category for it. Just as all cash receipts are to be included in the
receipts section, all disbursements are also to be included.
Each line item in the receipts and disbursements sections will be supported
by some kind of worksheet or analysis that you have already made to project the
various categories. For example, your supporting worksheet for general payables
will look like the operating expense section of your income statement. Each
expense account will be listed. Some of these individual expense accounts will
in turn have their own detailed worksheets showing your previous work to
determine forecasting.
Finally, at the bottom of the cash budget is the recap. This is where you
will show the monthly effect of your forecast, and decide if that result is
acceptable. You may or may not show a minimum cash balance; that is your choice.
The purpose of the cash budget is to put various possible future courses of
action on paper to see the proposed result before you become committed to a
particular course of action.
Where Do You Start?
If at this point you are unsure about what to do first, here is a suggestion:
Prepare a Cash Budget for Last Month
Why would you want to make a cash budget for last month, when it is history
already? This is precisely the point. Go through all of the analytical procedures
discussed earlier and reconstruct last month; then put it into the format of
your forecast. This process will enable you to master the tasks listed below --
tasks that will help you as you begin to forecast in earnest.
Refine the suggested forecast format for your business
Learn the variables and characteristics of your business
Identify sources of data, how to organize it, etc.
By using a "forecast period" that has already occurred, you have a known
beginning and ending cash balance. This will allow you to prepare the required
analysis and work with it until you achieve the correct answers.
Prepare a 90-Day Rolling Cash Budget
Having completed the above recommended "historical cash budget," you are now
ready to do the "real thing." Pick a forecast period for any three month period
of time and prepare the monthly forecast in the suggested format using your
own historical forecast.
As your business completes the first forecast month, identify how accurate
your forecast was and look at the areas that need to be further refined. Drop
the completed month and add the next month in the future so that you still
have the next three months on your forecast.
At the same time, if you identified areas in the first month that you
believe were incorrect, make the appropriate corrections in the other two
months so that your new rolling 90-day forecast reflects your latest and most
accurate numbers.
Action Steps
Now that you have completed this booklet, you have one more set of tasks to
accomplish as you begin to utilize the cash forecasting ideas presented.
1. Make a commitment to yourself and share it with another person that you
are going to develop successful procedures to make a cash budget for your
business and share this resolution with another person.
2. Set up folders for each step that must be accomplished, such as sales
forecast, accounts receivable collection analysis, individual expense analysis,
etc.
3. Prepare the sales forecast.
4. Prepare the accounts receivable collection patterns analysis if your
business has credit sales.
5. Analyze inventory purchase patterns, by vendor if necessary.
6. Analyze individual expense accounts and learn their relationship to sales.
7. Analyze your payroll, debt payments, taxes, etc.
8. Prepare the "historical cash forecast" for the month just completed to
check your format, analysis, procedures, etc.
9. Prepare a "rolling 90-day forecast."
10. Prepare an annual forecast.
11. Test your proposed decisions by running them through your "cash forecast
model" to see if the result is acceptable.
You must understand the relationships of your costs and expenses to your
sales forecast. The sales forecast sets the expected level of business that you
plan to conduct during your forecast period; therefore, all of your costs and
expenses will be affected. Stated another way, if you do a poor or incomplete
job of making your sales forecast, you will end up with a poor or incomplete
cash forecast.
The end product for your sales forecast is a document that lists sales, by
category, for each month of your forecast period. It is imperative that the
forecast be done monthly to provide the proper foundation for your monthly cost
and expense projections.
Appendix A - Sample Financial Statements
Balance Sheet A-2
Comparative Balance Sheets A-3
Income Statement A-4
Comparative Income Statements A-5
Appendix B - Sample Forms
About the Author
Terry Mercing is a certified public accountant with more than 20 years'
experience. For many years he practiced as the managing partner of a full-service
accounting firm with up to 12 employees. For the last three years, he has
practiced alone as a small business specialist and consultant with his own firm,
Terry L. Mercing, CPA, "A Professional Corporation."
Terry is a regular speaker for the Arkansas Small Business Development Center.
He conducts three seminars in a management series that includes "Managing Your
Cash Flow," "Understanding Financial Statements" and "Strategic Planning."
He received a bachelor's in business administration and a master's in
business administration at the University of Arkansas at Fayetteville.
APPENDIXES
ABC Company, Inc. Balance Sheet
December 31, 1993 Assets
Current Assets
Cash
$ 5,368
Marketable
Securities
3,090
Accounts
Receivable
235,382
Inventory
262,582
Prepaid
Expenses
2,870
Total Current
Assets
$509,292
Property, Plant & Equipment
Land
$ 4,520
Building
78,540
Less: Accumulated
Depreciation
(30,696)
Equipment
18,907
Less: Accumulated
Depreciation
( 7,980)
Total Property, Plant and
Equipment
$ 63,291
Total
Assets
$572,583
Liabilities and Stockholders' Equity
Current Liabilities
Accounts
Payable
$224,235
Accrued
Expenses
9,758
Income Tax
Payable
2,040
Current Portion L/T
Debt
3,000
Total Current
Liabilities
$239,033
Long-Term Liabilities
Mortgage
Payable
$ 25,000
Bank Note
Payable
5,000
Total Long Term
Liabilities
$ 30,000
Total
Liabilities
$269,033
Stockholder's Equity
Common Stock ($1
Par)
$ 10,500
Retained
Earnings
293,050
Total
Equity
$303,550
Total Liabilities and
Equity
$572,583
ABC Company, Inc. Comparative
Balance Sheets As of December 31, 1993
1993
1992
Assets
Current Assets
Cash
$
5,368
$ 6,574
Marketable
Securities
3,090
1,570
Accounts
Receivable
235,382
232,936
Inventory
262,582
210,434
Prepaid
Expenses
2,870
2,590
Total Current
Assets
$509,292
$494,104
Property, Plant & Equipment
Land
$
4,520
4,300
Building
78,540
78,540
Less: Accumulated
Depreciation
(30,696)
(29,196)
Equipment
18,907
16,717
Less: Accumulated
Depreciation
(
7,980)
( 7,840)
Total Property, Plant and
Equip.
$ 63,291
$ 62,521
Total
Assets
$572,583
$556,625
Liabilities and Stockholders' Equity
Current Liabilities
Accounts
Payable
$224,235
$230,353
Accrued
Expenses
9,758
6,137
Income Tax
Payable
2,040
1,425
Current Portion L/T
Debt
3,000
3,000
Total Current
Liabilities
$239,033
$240,915
Long-Term Liabilities
Mortgage
Payable
$
25,000
$ 28,000
Bank Note
Payable
5,000
Total Long Term
Liabilities
$
30,000
$ 28,000
Total
Liabilities
$269,033
$268,915
Stockholder's Equity
Common Stock ($1
Par)
$
10,500
$ 10,000
Retained
Earnings
293,050
277,710
Total
Equity
$303,550
$287,710
Total Liabilities &
Equity
$572,583
$556,625
XYZ Company, Inc. Income Statement for the year ended December 31, 2003
| Income |
|
| |
|
| Sales |
$ 2,102,358 |
| |
|
| Cost of Sales |
|
| Beginning Inventory |
$ 331,764 |
| Purchases |
1,469,825 |
| Other Costs |
136,003 |
| Goods Available for Sale |
$1,937,592 |
| Less: Ending Inventory |
(501,575) |
| Cost of Sales |
$1,436,017 |
| |
|
| Gross Profit |
$ 666,341 |
| |
|
| Operating Expenses |
|
| Advertising |
$ 4,341 |
| Auto & Truck |
8,264 |
| Bad Debts |
807 |
| Bank Charges |
110 |
| Casual Labor |
3,586 |
| Commissions |
41,298 |
| Contributions |
1,194 |
| Depreciation |
16,658 |
| Dues & Subscriptions |
1,925 |
| Entertainment |
10,181 |
| Equipment Rent |
6,601 |
| Fuel |
13,133 |
| Insurance |
50,788 |
| Janitorial Service |
4,299 |
| Leasing |
11,688 |
| Legal & Accounting |
1,911 |
| Miscellaneous |
41,124 |
| Office Supplies |
12,711 |
| Rent |
19,246 |
| Repairs & Maintenance |
4,533 |
| Salaries |
238,674 |
| Shop Supplies |
10,097 |
| Taxes - General |
3,643 |
| Taxes - Payroll |
19,269 |
| Telephone |
14,119 |
| Travel |
8,981 |
| Utilities |
8,165 |
| Total Operating Expenses |
$ 557,356 |
| |
|
| Net Operating Income |
$ 108,985
|
| |
|
| Other Income (Expense) |
|
| Discounts Earned |
$ 2,915 |
| Discounts Allowed |
(3,385) |
| Interest Expense |
(43,759) |
| Total Other Income (Expense) |
$ 44,529 |
| |
|
| Net Income |
$ 64,456 |
XYZ Company, Inc. Comparative Income Statements
For The Years Ended Dec. 31, 2002 and Dec. 31, 2003
| |
2003 |
2002 |
| |
|
|
|
|
| Sales |
$ 2,102,358 |
100.0% |
$ 2,006,888 |
100.0% |
| |
|
|
|
|
| Cost of Sales |
|
|
|
|
| Beginning Inventory |
331,764 |
15.8 |
146,078 |
7.3 |
| Purchases |
1,469,825 |
69.9 |
1,569,161 |
78.2 |
| Other Costs |
136,003 |
6.5 |
67,771 |
3.4 |
| Goods Avail. for Sale |
$1,937,592 |
92.2 |
$ 1,783,010 |
88.9 |
| Less: Ending Inventory |
501,575 |
23.9 |
331,764 |
16.5 |
| Cost of Sales |
$ 1,436,017 |
68.3 |
$ 1,451,246 |
72.4 |
| |
|
|
|
|
| Gross Profit |
$ 666,341 |
31.7 |
$ 555,642 |
27.6 |
| |
|
|
|
|
| Operating Expenses |
|
|
|
|
| Advertising |
$ 4,341 |
.2 |
$ 7,444 |
.4 |
| Auto & Truck |
8,264 |
.2 |
3,990 |
.2 |
| Bad Debts |
807 |
|
385 |
|
| Bank Charges |
110 |
|
66 |
|
| Casual Labor |
3,586 |
.2 |
11,149 |
.6 |
| Commissions |
41,298 |
2.0 |
37,987 |
1.8 |
| Contributions |
1,194 |
.1 |
420 |
|
| Depreciation |
16,658 |
.8 |
13,636 |
.7 |
| Dues & Subscriptions |
1,925 |
.1 |
1,480 |
.1 |
| Entertainment |
10,181 |
.5 |
2,287 |
.1 |
| Equipment Rent |
6,601 |
.3 |
|
|
| Fuel |
13,133 |
.6 |
10,119 |
.5 |
| Insurance |
50,788 |
2.4 |
38,346 |
1.8 |
| Janitorial Service |
4,299 |
.2 |
1,540 |
.1 |
| Leasing |
11,688 |
.6 |
19,115 |
1.0 |
| Legal & Accounting |
1,911 |
.1 |
7,934 |
.4 |
| Miscellaneous |
41,124 |
2.0 |
2,821 |
.1 |
| Office Supplies |
12,711 |
.6 |
8,759 |
.4 |
| Rent |
19,246 |
.9 |
13,683 |
.7 |
| Repairs & Maintenance |
4,533 |
.2 |
11,270 |
.6 |
| Salaries |
238,674 |
11.2 |
228,444 |
11.4 |
| Shop Supplies |
10,097 |
.5 |
6,098 |
.3 |
| Taxes - General |
3,643 |
.2 |
3,704 |
.2 |
| Taxes - Payroll |
19,269 |
.9 |
23,242 |
1.2 |
| Telephone |
14,119 |
.7 |
12,066 |
.6 |
| Travel |
8,981 |
.4 |
12,838 |
.6 |
| Utilities |
8,165 |
.4 |
7,885 |
.4 |
| Total Operating Exp. |
$ 557,356 |
26.5% |
$ 486,708 |
24.2% |
| |
|
|
|
|
| Net Operating Income |
$ 108,985 |
5.2% |
$ 68,934 |
3.4% |
| |
|
|
|
|
| Other Income (Expense) |
|
|
|
|
| Discounts Earned |
$ 2,915 |
.1 |
$ 1,695 |
.1 |
| Discounts Allowed |
( 3,385) |
(.2) |
( 7,804) |
(.4) |
| Interest Expense |
(43,759) |
( 2.0) |
(22,835) |
( 1.2) |
| Total Other Inc./ (Exp.) |
$ 44,529 |
( 2.1) |
$ 28,944 |
( 1.5) |
| |
|
|
|
|
| Net Income |
$ 64,456 |
3.1% |
$ 39,990 |
2.0% |
Accounts Receivable Collection Patterns Analysis
| |
|
Jan |
Feb |
Mar |
Apr |
May |
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Dec |
| Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Collections |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Month 1 |
____% |
|
|
|
|
|
|
|
|
|
|
|
|
| Month 2 |
____% |
|
|
|
|
|
|
|
|
|
|
|
|
| Month 3 |
____% |
|
|
|
|
|
|
|
|
|
|
|
|
| Month 4 |
____% |
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
ABC Company Cash Budget
July-September 2003
| |
July |
August |
September |
| |
|
|
|
| Cash Receipts |
|
|
|
| Cash Sales |
$ 20,000 |
$ 15,000 |
$ 18,000 |
| Accounts Receivable |
78,750 |
142,500 |
126,000 |
| Investment Income |
100 |
100 |
|
| Investment Maturities |
20,000 |
20,000 |
|
| Sale of Fixed Assets |
|
5,000 |
|
| |
_______________ |
_______________ |
_______________ |
| Total Receipts |
$ 118,850 |
$ 182,600 |
$ 144,000 |
| |
|
|
|
| Cash Disbursements |
|
|
|
| Purchases-Inventory |
$ 69,350 |
$ 227,100 |
$ 46,000 |
| General Payables |
20,000 |
24,000 |
20,000 |
| Payroll (incl. taxes) |
22,000 |
25,000 |
23,000 |
| Taxes (Income) |
|
|
10,000 |
| Debt Repayment |
|
|
10,000 |
| Purchase of Fixed Assets |
|
|
|
| Investment Purchases |
10,000 |
|
|
| Other |
|
|
|
| |
_______________ |
_______________ |
_______________ |
| Total Disbursement |
$ 121,350 |
$ 276,100 |
$ 109,000 |
| |
|
|
|
| Recap: |
|
|
|
| Beginning Cash |
$ 71,000 |
$ 68,500 |
$ ( 25,000) |
| Add: Total Receipts |
118,850 |
182,600 |
144,000 |
| Less: |
|
|
|
| Total Disbursments |
121,350 |
276,100 |
109,000 |
| |
|
|
|
| Ending Cash |
68,500 |
(25,000) |
10,000 |
| Less: Minimum Cash |
(37,500) |
(37,500) |
(37,500) |
| |
_______________ |
_______________ |
_______________ |
| Available Cash |
$ 31,000 |
$ (62,500) |
$ (27,500) |
"Blank-form" Cash Budget
| |
PD1 |
PD2 |
PD3 |
| |
|
|
|
| Cash Receipts |
|
|
|
| Cash Sales |
_______________ |
_______________ |
_______________ |
| Accounts Receivable |
_______________ |
_______________ |
_______________ |
| Investment Income |
_______________ |
_______________ |
_______________ |
| Investment Maturities |
_______________ |
_______________ |
_______________ |
| Sale of Fixed Assets |
_______________ |
_______________ |
_______________ |
| |
|
|
|
| Total Receipts |
_______________ |
_______________ |
_______________ |
| |
|
|
|
| Cash Disbursements |
|
|
|
| Purchases-Inventory |
_______________ |
_______________ |
_______________ |
| General Payables |
_______________ |
_______________ |
_______________ |
| Payroll (incl. taxes) |
_______________ |
_______________ |
_______________ |
| Taxes (Income) |
_______________ |
_______________ |
_______________ |
| Debt Repayment |
_______________ |
_______________ |
_______________ |
| Purchase of Fixed Assets |
_______________ |
_______________ |
_______________ |
| Investment Purchases |
_______________ |
_______________ |
_______________ |
| Other |
_______________ |
_______________ |
_______________ |
| |
|
|
|
| Total Disbursement |
_______________ |
_______________ |
_______________ |
| |
|
|
|
| Recap: |
|
|
|
| Beginning Cash |
_______________ |
_______________ |
_______________ |
| Add: Total Receipts |
_______________ |
_______________ |
_______________ |
| Less: |
|
|
|
| Total Disbursments |
_______________ |
_______________ |
_______________ |
| |
|
|
|
| Ending Cash |
_______________ |
_______________ |
_______________ |
| Less: Minimum Cash |
_______________ |
_______________ |
_______________ |
| |
|
|
|
| Available Cash |
_______________ |
_______________ |
_______________ |
|