Professional Documents
Culture Documents
Day1 2 Cash Flow Management May2023ver2
Day1 2 Cash Flow Management May2023ver2
Day1 2 Cash Flow Management May2023ver2
[May, 2023]
4
CFM
How to do CFM
1. Classify cash according to purpose (Fixed
Cost, Variable Cost etc.)
Now Forecasting
10
CFM
13
CFM
14
CFM
1) Draw a
rectangle
2) Draw a
vertical line
3) Draw a
horizontal line
4) And draw like
this
Remember
this shape 15
CFM
Salaries,
Step2 Enter Variable Cost &
wage Gross Profit
Fixed
Sales
Cost Depreciation
Step3 Enter Fixed Cost
Gross
Enter Salaries,
Profit
Other
Depreciation, other cost
Salaries,
Step2 Enter Variable Cost &
wage Gross Profit
Fixed
Sales
Cost Depreciation
Step3 Enter Fixed Cost
Gross
Enter Salaries,
Profit
Other
Depreciation, other cost
Answer
Variable Cost
(400)
Sales
Fixed (800)
(2) Gross Profit to Sales Ratio
(2000) Gross Cost Depreciation
=1600/2000 =0.8
(200)
Profit (1400)
(1600) Other
(400)
(3) Labor Distribution Ratio
=800/1600 =0.5
Profit before tax
(200)
19
CFM
5 minutes
Try Q2 You got these figures from
accountant.
Variable Cost
In this year,
( )
Profit before Tax: 200
Salaries, Gross Profit to Sales Ratio: 0.8
wage
Labor Distribution Ratio: 0.5
( )
Fixed
Sales Salaries & Wage: 800
Cost
( ) Gross Depreciation
( )
Depreciation: 200
Profit ( )
( ) Other
( )
Calculate
(1) Gross profit
Profit before tax (2) Sales
( )
(3) Variable Cost
(4) Fixed cost 20
CFM (1) Gross Profit
Labor Distribution Ratio: 0.5
Answer Gross Profit = 800÷0.5 =
1,600
(2) Sales
Variable Cost Gross Profit to Sales Ratio: 0.8
(400) Sales = 1,600÷0.8 = 2,000
Salaries, (3)Variable Cost
wage = Sales - Gross Profit
Fixed (800) = 2,000 – 1,600 = 400
Sales
(2000) Gross Cost Depreciation (4)Fixed Cost
(200)
Profit (1400) = Gross Profit - PBT
(1600) Other = 1,600 – 200 = 1,400
(400)
What is Depreciation?
• Depreciation means that when we purchase a high-
priced electrical tool, machinery, interior equipment,
etc. It is not recorded as an expense all at once in the
purchase year but is divided and recorded as
“depreciation cost” one year at a time (eg. over 10 yrs).
• It is important to note that depreciation is an expense,
but there is no cash movement.
22
CFM
Important point!
24
CFM
26
Try Q3 3 minutes
You get the additional
Variable Cost information from finance
(400)
manager.
Salaries,
wage
29
CFM
• Tax : 400
TAX Repayment
• Investment in this year : 300 Step1 Step2 Step3 Step4 Step5 Step6 Step7
forward
Variable Cost
(1000)
Balance carried forward : 700
Salaries,
Gross Profit to Sales Ratio : 0.8
wage
(1300) Labor Distribution Ratio : 0.325
Fixed
Cost Depreciation
Sales (500)
(2600)
(5000) Gross
Other
Profit
(800)
(4000) De pre ciation De bt(500)
TAX(400) (500) Re payme nt
Inve s tme nt
Profit before tax Profit Profit (300)
Gross
• Other costs out of fixed costs : 300 ( )
Profit
Other
( )
Depreciation
• Tax :100 ( )
TAX
Debt
Repayment
Answer
They have NOT enough cash to repay debt
Variable Cost (Cash at hand = 400, Debt repayment= 500)
(2000)
Salaries,
They obviously need cash (At least 400)
wage
35
When we find a problem of variable costs
Looking at the breakdown of Sales products
The sales of the product are increasing, but
they may sell products with low margins.
Marketing
Material cost is higher than market price
Change of supplier
Material is not used efficiently
Production control
Production is not catching up and outsourcing
costs are increasing
Strategy 36
CFM
37
CFM
FC
Salarie s
To lower Labor
Sale s
GP
De p+
othe r
Distribution Ratio
Profit be fore tax
To make here bigger
Increase sales or decrease VC
40
CFM
other FC
5 minutes
41
CFM
Answer : A
Calculate GP and add to the diagram, to get Profit Before Tax
GP= Labor Cost ÷ Labor Distribution Ratio
A B C
Salary
Salary
GP 40 Salary
FC 60 FC
GP 80 80
100 100
120 other FC GP FC
other FC
Loss 160 160
Profit before tax
-20 other FC
+20
0 42
CFM
other FC
5 minutes
43
Answer: A
Calculate GP and add to the diagram, to get Profit Before Tax
GP = Labor Cost / Labor Distribution Ratio
A B C
Salary
Salary
40 Salary
FC 60 GP FC
GP 80
100 100 100
150 other FC FC
other FC GP
160
200
Profit before tax
other FC
+50 +0
+40
Profit before tax 44
CFM
45
CFM
Variable Cost
300
Debt Repayment < Depreciation
+Profit after
tax
Salaries,
Second check point
wage
Fixed
350
Then!
Cost Depreciation
150
Calculate the maximum
600
Sales
1000 Gross Other
First check point borrowing amount
220
Profit
700
200
De pre ciation
De bt based on useful life
of Asset
TAX 30 150
Re payme nt
100
Confirmation!
If you repay the debt,
• BS is affected by this repayment.
Asset and liabilities are decreased.
• No impact on P&L
48
CFM
Case4:
Retained money for future investment
The Director of the company that you are
consulting for plans to build a factory in 10 years.
The construction cost of the factory will be 1,000.
He wants to retain 1,000 internally in 10 years
Variable Cost
( ) Try Q8
Salaries,
Fixed
wage
(?)
6 minutes
Cost Depreciatio
Sales
( )
(
n
)
Back casting
Gross Other
( )
Profit ( )
51
CFM
Answer
(0.3X) Variable Cost Let sales be X,
600 Gross profit is 0.7X,
(0.35X) variable cost is 0.3X
Salaries, salaries and wage is 0.35X (GP 0.7X x 50%)
Fixed
wage
0.7X= 0.35X+150+250+300
(700)
Cost Solve the equation
Depreciation
X (1100) 150 0.35X=700
Sales
(0.7X) Other X=2000
Gross 250
2000
Profit De pre c ia tio n De bt
TAX( 1 5 0 )
(150) Re pa yme n t
1400
(170)
Profit before tax In ve s tme n t
Pro fit Pro fit
(300) (30)
a fte r ta x a fte r ta x
ba la n c e
(150) (150)
c a rrie d
fo rw a rd 1 0 0
S te p1 S te p2 S te p3 S te p4 S te p5 S te p6 S te p7
52
CFM
53
TIPs for CFM
CFM
Depreciation
Gross
Variable cost or Fixed Cost, ( )
Profit
Other
( )
+Net Sales
-Variable Cost
Marginal Profit
-Fixed Cost
Operating Profit
Note: Variable costs are costs that change in proportion to the good or service
that a business produces. Fixed costs are business expenses that are not
dependent on the level of goods or services produced by the business. 55
Asante Sana!!
56
C3-1 Cash Flow Management(CFM) 1
Q1 What can't be intuitively understood with BS and PL alone?
1. Current Asset
2. Profit before Tax
3. Sales amount
4. Cash amount
Q2 If you are asked by Financial manager how to lower Labor distribution ratio of my company. How do you answer?
1. In order to lower Labor Distribution Ratio, there is only one way.
2. To make wage and salary smaller and or make Gross profit bigger.
3. If they make the wages or salary smaller, they will not face another risk such as employee turnover or risk of not being able to hire good employee.
4. If they want to increase gross profit, you advise them that decrease sales and increase variable costs.
Q3 When you visit a company you are consulting, you are asked by a finance manager, “I am thinking of borrowing money, please tell me how to
see the proper amount this company would finance from the bank”
If you were the consultant, what could be your answer to this question.
1. They need a lot of cash, so they should borrow as much as possible
2. Borrow the full amount that the bank lends
3. First, draw a CFM diagram and calculate the amount that can be repaid each year.
4. You advise them not to borrow because it is difficult to repay.
Q4 You are also asked by a finance manager “The amount of depreciation is large and thus there is no money to spend” How do you advise them.
1. Advise them not to spend cash until depreciation is complete.
2. First, advise them to sell their assets to reduce depreciation.
3. A large amount of depreciation does not mean that there is no cash.
4. Advise them that the depreciation calculation method should be changed now.
Q2 If you are asked by Financial manager how to lower Labor distribution ratio of his company. How do you answer?
1. In order to lower Labor Distribution Ratio, there is only one way.
2. To make wage and salary smaller and or make Gross profit bigger.
3. If they make the wages or salary smaller, they will not face another risk such as employee turnover or risk of not being able to hire good employee.
4. If they want to increase gross profit, you advise them that decrease sales and increase variable costs.
Q3 When you visit a company you are consulting, you are asked by a finance manager, “I am thinking of borrowing money, please tell me how
to see the proper amount this company would finance from the bank” If you were the consultant, what could be your answer to this question.
1. They need a lot of cash, so they should borrow as much as possible
2. Borrow the full amount that the bank lends
3. First, draw a CFM diagram and calculate the amount that can be repaid each year.
4. You advise them not to borrow because it is difficult to repay.
Q4 You are also asked by a finance manager “The amount of depreciation is large and thus there is no money to spend” How do you advise
them.
1. Advise them not to spend cash until depreciation is complete.
2. First, advise them to sell their assets to reduce depreciation.
3. A large amount of depreciation does not mean that there is no cash.
4. Advise them that the depreciation calculation method should be changed now.