Date post: | 17-Jan-2016 |
Category: |
Documents |
Upload: | todd-barrett |
View: | 218 times |
Download: | 2 times |
ACCOUNT OFFICER’SBASIC TRAINING
Procedures for Filling Up the Cash Flow Template
Repayment Capacity Analysis FormsRepayment Capacity Analysis Forms
• Cash Flow Form
• Cash Flow Worksheets
How to use the Cash Flow Worksheets
The Cash Flow WorksheetsThe Cash Flow Worksheets
• Worksheet 1Worksheet 1 : Sales & Household Income/Expenses
• Worksheet 2.aWorksheet 2.a : Cost computation for Manufacturing/Processing
• Worksheet 2.bWorksheet 2.b : Cost computation for Retail Business
Worksheet 1 : Sales & Household Worksheet 1 : Sales & Household Income/ExpensesIncome/Expenses
• Data on business sales (broken down by frequency of sale)
• Data on household income (broken down as to source and frequency)
• Data on household expenses (broken down by time-frame, frequency and number)
SALES Worksheet
Month Catering Mini-grocery Business 3
Monday 17,000
Tuesday 37,800 18,000
Wednesday 37,800 17,000
Thursday 17,000
Friday 13,000
Saturday 37,800 20,000
Sunday 18,000
TOTAL 113,400 120,000
Average1/ 37,800 17,483
1/ : Sum of Daily Sales / No. of Operating days
HOUSEHOLD INCOME
Income Source Income Amount Frequency TOTAL
Salary 2,500 Semi-monthly 5,000
Remittance 4,000 Monthly 4,000
SSS Pension 3,000 Monthly 3,000
Laundry (wife) 300 Weekly 1,200
NOTE : Multiply Income amount by the indicated frequency
HOUSEHOLD EXPENSE
ExpenseNo. of
Units/PersonsUnit
ExpenseFrequency TOTAL
School Allowance 4 50 Daily (20dys) 4,000
Salary – maid 2 300 Weekly 2,400
Transportation 1 10 Daily (28dys) 280
Tuition Fee 4 500 Monthly 2,000
NOTE : Use this form for expense items involving more than one (1) unit/person and varied frequencies
Worksheet 2.a : ManufacturingWorksheet 2.a : Manufacturing
• Cost of raw materials used in manufacturing or processing
• In case of multiple product lines, the cost of each product must be presented separately.
• Total cost of raw materials are recorded in the Cash Flow under their designated time-frame columns
MANUFACTURING : (manufacturing, processing)
Mfg Worksheet : Lechon Manok
Raw Materials Cost/unit Quantity Total Cost
DAILY:
Liempo 50.00 8 400.00
Other Ingredients 190.00
Total 590.00
WEEKLY:
Dressed Chicken 75.00 185 13,875.00
NOTE : Present cost of raw materials by time frame (daily/weekly etc.)
Worksheet 2.b : Retail BusinessWorksheet 2.b : Retail Business
• Records data of purchase cost and selling price of the business’ top 5 fastest selling items
• Average price mark-ups are established
• Average price mark-ups may be compared to the industry to establish reliability of the information
• Price mark-ups may be used to determine cost of sales
RETAIL : (buy & sell, etc.)Retail Worksheet : Mini-Grocery
Product
PurchaseQuantity
Unit Selling Price
Cost Cost Price Mark-Up
(A) (B) A / B = C (D)(D/C)-1 x
100
Pop Cola 408.00 3 cases 5.67 7.00
Karne (baboy) 650.00 5 kgs. 130.00 150.00
LPG 640.00 2 tanks 320.00 345.00
Chicheria 162.50 50 packs 3.25 3.40
TOTAL 1,860.50 458.92 505.40
Ave. Price Mark-up ((Sum D/Sum C) - 1x100) 10.13%
Cost of Purchases : Mini-grocery
Average Daily Sales (A) 17,142.86
Average Price Mark-up (B) 10.13%
Cost of Sales [A / (1 + B)] 15,566.17
A = get data from SALES Worksheet
B = get data from Retail Worksheet
AOs Notes:
Data on Purchases for the Mini-grocery seems grossly understated. For conservatism, to
to establish cost of purchases the computed mark-up of 10.13% was applied to the lowest
reported daily sale of P13,000 to derive the adjusted cost of purchase -
13,000 / 1 + 0.1013 = 11,804.23
Filling up the Cash Flow
InstructionsInstructions
• As each step is presented, the lines/columns that have to be filled up are highlighted in “blue” and the text are in bold print.
• Lines highlighted in ““greengreen”” provide instructions/guidelines for computations
STEP 1STEP 1 : As you interview the applicant, write down income and expense data in their respective cells
Item Daily Weekly Semi-Monthly
Monthly MONTHLY TOTALS
Income from Business
Business 1 : Suman-Bibingka 1,000
Business 2 : Tricycle 200
Total Business Income
Business Expenses
Raw Materials Purchase
Business 1 : Suman-Bibingka 4,000
Business 2 :
Rent 6 60
Transportation Expense 10
Fuel (Tricycle) 70
Total Business Expense
NET BUSINESS INCOME
Item Daily Weekly Semi-Monthly Monthly MONTHLY TOTALS
Other Household Income
Salaries & Wages
Pension
Remittances
Total Other Household Income
Total Business & Household Income
Household Expenses
Food 200
Education & School Allowance 30
Utilities (Light & Water) 600
Medical Expenses 200
Other Expenses (Grocery & LPG) 2,000
Sub-Total
Miscellaneous (10%)
Total Household Expenses
NET BUSINESS & HOUSEHOLD INCOME
STEP 2STEP 2 : Compute for the MONTHLY TOTALS
Item Daily Weekly Semi-Monthly
Monthly MONTHLY TOTALS
Computing the Monthly Totals : (Daily x no. of operating days) + (Weekly x 4 weeks) + (Semi-monthly x 2 ) + (Monthly x 1)
Income from Business
Business 1 : Suman-Bibingka 1,000 (1000 x 28 days)
28,000
Business 2 : Tricycle 200 (200 x 28 days)
5,600
Total Business Income
Business Expenses
Raw Materials Purchase
Business 1 : Suman-Bibingka 4,000 (4000 x 4 weeks)
16,000
Business 2 :
Rent 6 (6 x 28 days) (60 x 1 month) 60 228
Transportation Expense 10 (10 x 28 days) 280
Fuel (Tricycle) 70 (70 x 28 days) 1,960
Total Business Expense
NET BUSINESS INCOME
Item Daily Weekly Semi-Monthly Monthly MONTHLY TOTALS
Other Household Income
Salaries & Wages
Pension
Remittances
Total Other Household Income
Total Business & Household Income
Household Expenses
Food 200 (200 x 28 days)
5,600
Education & School Allowance 30 (30 x 20 days) 600
Utilities (Light & Water) (600 x 1 month) 600 600
Medical Expenses (200 x 1 month) 200 200
Other Expenses (Grocery & LPG) (2000 x 1 month) 2,000 2,000
Sub-Total 9,000
Miscellaneous (10%)
Total Household Expenses
NET BUSINESS & HOUSEHOLD INCOME
STEP 3STEP 3 : Compute the Totals and add the 10% provision for Miscellaneous Household Expense.
Item Daily Weekly Semi-Monthly
Monthly MONTHLY TOTALS
Income from Business
Business 1 : Suman-Bibingka 1,000 28,000
Business 2 : Tricycle 200 5,600
Total Business Income 1,200 33,600
Add figures vertically to get the SUM. Do not add the line TOTALS horizontally to get the SUM TOTAL under the MONTHLY TOTALS COLUMN – each column involves a different time frame, thus, the numbers will never add up.
Business Expenses
Raw Materials Purchase
Business 1 : Suman-Bibingka 4,000 16,000
Business 2 :
Rent 6 60 228
Transportation Expense 10 280
Fuel (Tricycle) 70 1,960
Total Business Expense 86 4,000 60 18,468
NET BUSINESS INCOME
Item Daily Weekly Semi-Monthly Monthly MONTHLY TOTALS
Other Household Income
Salaries & Wages
Pension
Remittances
Total Other Household Income
Total Business & Household Income
Household Expenses
Food 200 5,600
Education & School Allowance 30 600
Utilities (Light & Water) 600 600
Medical Expenses 200 200
Other Expenses (Grocery & LPG) 2,000 2,000
Sub-Total 230 2,800 9,000
Miscellaneous (10%) 23 280 900
Why add a 10% provision for Miscellaneous Household Expense? This is to cover for possible understatements in information on household expenses provided by the applicant, or errors in computation by the AO.
Total Household Expenses 253 3,080 9,900
NET BUSINESS & HOUSEHOLD INCOME
STEP 4STEP 4 : Compute the NET BUSINESS INCOME by deducting Total Business Expense from Total Business Income
Item Daily Weekly Semi-Monthly
Monthly MONTHLY TOTALS
Income from Business
Business 1 : Suman-Bibingka 1,000 28,000
Business 2 : Tricycle 200 5,600
Total Business Income 1,200 33,600
Business Expenses
Raw Materials Purchase
Business 1 : Suman-Bibingka 4,000 16,000
Business 2 :
Rent 6 60 228
Transportation Expense 10 280
Fuel (Tricycle) 70 1,960
Total Business Expense 86 4,000 60 18,468
NET BUSINESS INCOME 1,114 ( 4,000 ) ( 60 ) 15,132
STEP 5STEP 5 : Compute the TOTAL BUSINESS & HOUSEHOLD INCOME by adding Net Business Income and Other Household Income
Item Daily Weekly Semi-Monthly
Monthly MONTHLY TOTALS
NET BUSINESS INCOME 1,114 ( 4,000 ) ( 60 ) 15,132
Other Household Income
Salaries & Wages
Pension
Remittances
Total Other Household Income
Total Business & Household Income
1,114 ( 4,000 ) ( 60 ) 15,132
STEP 6STEP 6 : Compute the NET BUSINESS & HOUSEHOLD INCOME by deducting Total Household Expenses from Total Business & Household Income
Item Daily Weekly Semi-Monthly
Monthly MONTHLY TOTALS
Total Business & Household Income
1,114 ( 4,000 ) ( 60 ) 15,132
Household Expenses
Food 200 5,600
Education & School Allowance 30 600
Utilities (Light & Water) 600 600
Medical Expenses 200 200
Other Expenses (Grocery & LPG) 2,000 2,000
Sub-Total 230 2,800 9,000
Miscellaneous (10%) 23 280 900
Total Household Expenses 253 3,080 9,900
NET BUSINESS & HOUSEHOLD INCOME
861 ( 4,000 ) ( 3,140 ) 5,232
27
Lending to Microenterprises without analyzing the cash flow …
… is like playing darts blind-folded. Determining how much loan the bank should give to a client is left to CHANCECHANCE.
Thank you!