Financial Planning Tool and Concept
Financial Planning Tool and Concept
Financial Planning Tool and Concept
Rent payments
• Wages and Salaries of selling and
administrative personnel
• Administrative Costs
• Travel and representation expenses
Professional fees
• Interest Payments
• Tax Payments
CASH BUDGET
The cash budget forecasts the timing of
these cash outflows and matches them
with cash inflows from sales and other
receipts. The cash budget is also a
control tool to monitor the way the
company handles cash.
Below is the general form of the
Cash Budget
STEPS IN FORMULATING A CASH
BUDGET
a)Form the sales forecast, identify how much would be
collected in the cash budget period. Sales may be made
in cash or for credit. Cash sales are translated to cash at
the point of sale while credit sales are collected
depending on the credit period. Credit periods may
range from 10 days to more than a month depending on
the strategy of the company.
assume selling price is PHP100/unit. Sales for
each month are expected to be collected as
follows:
‣ Month of sales : 20%
‣ A month after sales: 50%
‣ 2 months after sales: 30%
- How much is total receipts from sales
(DIFFICULT)?
B) Identify other receipts.
- Examples:
‣ interest received
‣ return on principal investments
‣ proceeds from sale of non-operating
assets
‣ issuance of capital stock
‣ proceeds from borrowings
Add these receipts to the collections
from sales to get to total receipts.
C) From the Production Budget, identify how
much of the purchases made will be paid by
the company on the cash budget period. Like
sales, purchases may be made in cash or on
credit depending on the supplier’s credit
terms.
Continuing from previous example:
‣ Assume that cost per unit is PHP50.
‣ All purchases this month are paid the
following month. How much is total
cash disbursements for purchases
(AVERAGE)?
From the operations budget, identify which expenses will be
paid in cash during the cash budget period.
- The following expense items will be paid based on the following
periods:
‣ Rent payments: Rent of PHP5,000 will be paid each month.
‣ Wages and salaries: Fixed salaries for the year are PHP96,000,
or PHP8,000 per month. Wages are estimated as 10% of monthly
sales.
‣ Tax payments: Taxes of PHP25,000 must be paid in April.
Identify all other cash payments to be
made.
- Examples:
‣ Fixed-asset purchases in cash
‣ Cash dividend payments
‣ Principal Payments
Repurchase of common stock
‣ Purchase of stock/bond investments
- It is important to recognize that depreciation and
other noncash charges are NOT included in the cash
budget.
- The following items will be paid based on the
following periods:
‣ Fixed-asset outlays: New machinery costing
PHP130,000 will be purchased
and paid for in April.
Repurchase of common stock
‣ Purchase of stock/bond investments
- It is important to recognize that
depreciation and other noncash charges
are NOT included in the cash budget.
The following items will be paid based on the following
-
periods:
‣ Fixed-asset outlays: New machinery costing PHP130,000
will be purchased
and paid for in April.
‣ Interest payments: An interest payment of PHP10,000 is
due in May.
‣ Cash dividend payments: Cash dividends of PHP20,000
will be paid in January.
‣ Principal payments (loans): A PHP20,000 principal
payment is due in February
CASH
Cash as a percentage of sales in 2014 =
( 1,060,000 ÷ 5,200,000) x 100%
Cash as a percentage of sales in 2014 = 20.19%
Projected cash in 2015 = 20.19 % x 5,775,000
Projected cash in 2015 = 1,165,973
Accounts receivable
Accounts receivable as a % of sales in 2014 = (2,300,500 ÷
5,200,000) x 100%
Accounts receivable as a % of sales in 2014 = 43.82%
Projected accounts receivable in 2015 =
43.82% x 5,775,000
Projected accounts receivable in 2015 = 2,530,605
Inventories
Inventories as a % of sales in 2014 =
( 4,850,000 ÷ 5,200,000) x 100%
Inventories as a % of sales in 2014 = 92.38%
Projected inventories in 2015 = 92.38% x 5,775,000
Projected inventories in 2015 = 5,334,945
Other current assets
Other current assets as a % of sales in 2014 = (1,050,000
÷ 5,200,000) x 100%
Other current assets as a % of sales in 2014 = 20%
Projected other current assets in 2015 = 20% x
5,775,000
Projected other current assets in 2015 = 1,155,000
Accounts payable
Accounts payable as a % of sales in 2014 =
(5,050,000.00 ÷ 5,200,000) x 100%
Accounts payable as a % of sales in 2014 =
96.19%
Projected accounts payable in 2015 = 96.19% x
5,775,000
Projected accounts payable in 2015 = 5,554,973
Payment schedule for loans
First Loan
Interest from January 1 to June 30, 2015
1,250,000 x 8% x (6 mos ÷ 12 mos) =50,000
Second Loan
Interest from January 1 to June 30, 2015
(1,000,000 + 2,000,000) x 8% x (6 mos ÷ 12 mos)
=120,000
Interest from July 1 to December 31, 2015
(500,000 + 2,000,000) x 8% x (6 mos ÷ 12 mos)=100,000
Total interest expense for 2015= 270,000
Compute for Income Tax Payable.
Projected Income Tax Payable in 2015:
51,225 x (1 – 75%) = 12,806
Compute for current and non-current portion of
long term assets:
Check for other information
Compute for Retained Earnings
is the average number of days for the company to pay its creditors.
A DPO of 30 days means that the company waits for 30 days
before paying its creditors.
The formula for DPO is:
Days of Inventory= 365 or 360 Days
Payables Turnover