Академический Документы
Профессиональный Документы
Культура Документы
:Serves as the basis for developing the short term financial plan
BASE CASE- The set of assumptions underlying the firms financial plan
Cash Budget- tool to estimate cash flows from receipts and disbursements for a specific time
PURPOSE- So that the firm will always have cash to pay off its liabilities
1. Sales Forecast
2. Production Cost
3. Manufacturing Cost
a. Direct Material
b. Direct Labor
c. Overhead
Cash Budget Income Balance
4. Selling and Administrative Cost
Statement Sheet
5. Capital Investment
6. Interest Payment
7. Dividend Payment
2. Production Forecast
Projected UNIT Sales xxx xxx xxx xxx xxx
Add: Desired Ending Inventory xxx xxx xxx xxx xxx
=Total Units required xxx xxx xxx xxx xxx
Less: Beginning Inventory xxx xxx xxx xxx xxx
=Budgeted Production xxx xxx xxx xxx xxx
5. Manufacturing OH Budget
Budgeted DL Hours xxx xxx xxx xxx xxx
Multiply by: Variable OH rate xxx xxx xxx xxx xxx
= Variable Manufacturing OH xxx xxx xxx xxx xxx
Add: Fixed Manufacturing OH xxx xxx xxx xxx xxx
= Total Manufacturing OH xxx xxx xxx xxx xxx
Less: Depreciation xxx xxx xxx xxx xxx
=Total Manufacturing OH cost xxx xxx xxx xxx xxx
7. Cash Receipts
Cash Sale xxx xxx xxx xxx xxx
Add: Collection of Receivable:
From 2 periods back xxx xxx xxx
From 1 period back xxx xxx xxx xxx
Add: Other cash Receipts xxx xxx xxx xxx xxx
=Total Cash Receipts xxx xxx xxx xxx xxx
8. Cash Disbursements
/purchases
Cash Purchases xxx xxx xxx xxx xxx
Payment of Payables
From 2 periods back xxx xxx xxx
From 1 period back xxx xxx xxx xxx
Payment of Expenses: xxx xxx xxx xxx xxx
DM Cost, DL Cost, MOH etc. xxx xxx xxx xxx xxx
Fixed Asset Outlay xxx xxx xxx xxx xxx
Total Cash Disbursement xxx xxx xxx xxx xxx
9. Cash Budget
Cash Receipts xxx xxx xxx xxx xxx
Less: Cash Disbursements xxx xxx xxx xxx xxx
=Net Cash Flow xxx xxx xxx xxx xxx
Add: Beginning Cash xxx xxx xxx xxx xxx
= Ending Cash xxx xxx xxx xxx xxx
Less: Minimum Cash Balance xxx xxx xxx xxx xxx
= Excess/ (Shortage) xxx xxx xxx xxx xxx