Professional Documents
Culture Documents
7-1
7-2
Accounting
Cash-Flow
Range
Forecasting
of Cash-Flow Estimates
Forecasting
7-3
Financial Statements
7-6
Sources and
Uses Statement
The letters labeling
the boxes stand for
Uses,
ses Sources,
ources
Assets,
ssets and
Liabilities (broadly
defined). The pluses
(minuses) indicate
increases
(decreases) in
assets or liabilities.
7-8
BWs Determination
of Sources and Uses
Assets
Cash and C.E.
Acct. Rec.
Inventories
Prepaid Exp
Accum Tax Prepay
2007
$
90
394
696
5
10
$
$
2006
100
410
616
5
9
1,140
930
(299)
631
50
223
2,044
+/+
+
S/U
S
S
U
-U
N/A
N/A
N/A
U
---
BWs Determination
of Sources and Uses
Assets
Cash and C.E.
Acct. Rec.
Inventories
Prepaid Exp
Accum Tax Prepay
2007
$
90
394
696
5
10
$
$
$
2006
+/100 $10
410
16
616
80
5
9
1
1,140
930
(299)
631
70
50
223
2,044
S/U
S
S
U
-U
N/A
N/A
N/A
U
---
BWs Determination
of Sources and Uses
Liabilities and Equity
Notes Payable
Acct. Payable
Accrued Taxes
Other Accrued Liab.
2007
$
290
94
16
100
Current Liab. $
500
Long-Term Debt
530
Shareholders Equity
Com. Stock ($1 par)
200
Add Pd in Capital
729
Retained Earnings
210
Total Equity
$ 1,139
$ 2,169
7-11 Total Liab/Equity
2006
$
295
94
16
100
$
505
453
$
$
200
729
157
1086
2,044
+/-
S/U
U
---N/A
S
--S
N/A
BWs Determination
of Sources and Uses
Liabilities and Equity
Notes Payable
Acct. Payable
Accrued Taxes
Other Accrued Liab.
2007
$
290
94
16
100
Current Liab. $
500
Long-Term Debt
530
Shareholders Equity
Com. Stock ($1 par)
200
Add Pd in Capital
729
Retained Earnings
210
Total Equity
$ 1,139
$ 2,169
7-12 Total Liab/Equity
2006
$
295
94
16
100
$
505
453
$
$
200
729
157
1086
2,044
+/- S/U
$ 5
U
---N/A
77
S
53
--S
N/A
Basic Sources
and Uses Statement
SOURCES
Increase, Retained Earnings
Decrease, Accounts Receivable
Increase, Long-Term Debt
Decrease, Cash + Cash Equivalents
USES $156
Increase, Inventories
$80
Increase, Accum Tax Prepay
Decrease, Notes Payable 5
Increase, Net Fixed Assets
$156
7-13
$ 53
16
77
10
1
70
Basket Wonders
Income Statement
Basket Wonders Statement of Earnings (in thousands)
for Year Ending December 31, 2007a
Net Sales
$ 2,211 Cost of
Goods Sold b 1,599
Gross Profit $
612 SG&A
Expenses c
402
EBITd
$
210
Interest Expensee
59
EBT f $
151 Income
Taxes
60 EATg
$
91 Cash Dividends
38 Increase in RE
$
53
7-17
a. Measures profitability
over a time period.
b. Received, or receivable,
from customers.
c. Sales comm., adv.,
officers salaries, etc.
d. Operating income.
e. Cost of borrowed funds.
f. Taxable income.
g. Amount earned for
shareholders.
Source:
Net Profit
Less Use:
Cash Dividends
$91
38
$53
Source:
Less Use:
(Net) Use:
7-19
Depreciation
Add. to F.A.
Incr., Net F.A.
$ 30
100
$ 70
$ 91
30
16
77
10
$224
7-20
$ 38
100
80
1
5
$224
7-21
7-22
Sources
Uses
Primarily
through net
profit from
operations and
long-term debt
increases.
Primarily through
an increase in
inventories and
expenditures on
capital assets.
financing activities.
activities
7-24
7-30
Net Income
Depreciation
Decrease, accounts receivable
Increase, inventories
Increase, accum. tax prepay
$ 91
30
16
( 80)
( 1)
$ 56
7-31
$(100)
$(100)
$ ( 5)
77
( 38)
$ 34
59
60
7-34
56
(c)
+(-)
7-35
Sales
Decrease (increase) in AR
Cash received from customers
$2,211
16
$2,227
$1,971
80
$2,051
60
1
61
7-36
$(100)
$(100)
$ ( 5)
77
( 38)
$ 34
7-38
Net Income $ 91
Depreciation
30
Decrease, accounts receivable
Increase, inventories
( 80)
Increase, accum. tax prepay
(
Net cash provided (used) by
operating activities
$ 56
16
1)
7-39
7-40
7-41
7-42
$ 17
169
$ 15
123
39
42
$225
$180
$ 28
108
$ 23
205
$ 18
164
$ 21
128
31
27
51
41
$167
$255
$233
$190
DEC
$ 39
JAN
$ 35
FEB
$ 64
$ 39
$ 35
90
34
94
34
$163
$163
MAR
$ 53
APR
$ 40
MAY
$ 48
JUN
$ 50
$ 64
$ 53
$ 40
$ 48
111
34
$209
107
34
$194
92
34
$166
92
34
$174
JAN
FEB
MAR
$163
$163
$209
70
0
25
$258
40
0
0
$203
0
9
0
$218
APR
MAY
JUN
$194
$166
$174
0
0
25
$219
0
0
0
$166
0
10
0
$184
JAN
$ 90
FEB
$ 57
225
258
$( 33)
180
167
203
218
$( 23) $( 51)
$ 34
MAR
$ 34
$( 17)
APR
$( 17)
MAY
$ 19
JUN
$ 86
255
219
$ 36
233
166
$ 67
190
184
$ 6
$ 86
$ 92
7-50
Range of
Cash-Flow Estimates
Examine factors that may influence cash
receipts such as changes in the state of
the economy that influence consumer
buying decisions and pricing strategies.
Examine factors that may influence cash
disbursements such as changes in the
state of the economy that impact
operations, capital expenditures, and
dividend payments.
7-51
Management Uncertainty
in Ending Cash Balances
PROBABILITY OF
OCCURRENCE
January Distribution
7-52
$42
$51
$60
$69
$78
Management Uncertainty
in Ending Cash Balances
PROBABILITY OF
OCCURRENCE
February Distribution
7-53
$4
$15
$26
$37
$48
7-54
Forecasting
Financial Statements
Expected future financial statements based
on conditions that management expects
to exist and actions it expects to take.
Considerations
Forecasting BWs
Income Statement
Lisa Miller is forecasting the income
statement for 2008. She estimates that sales
for the 6 months ended June 30 will be
$1,222,000.
$1,222,000 COGS are estimated from the
average of years 2005 through 2007.
2007 Selling,
general, and administrative costs are
forecasted at $34,000 per month,
month while the
income tax rate is assumed equal to 40%.
Cash dividends and interest expenses are
expected to remain constant.
constant
7-56