Students will be able to:
A basic forecast contains three columns and three rows of balances for each period.
Formulas (plain‑text version):
| Month | Cash Inflows ($) | Cash Outflows ($) | Net Cash Flow ($) | Opening Balance ($) | Closing Balance ($) |
|---|---|---|---|---|---|
| January | 120,000 | 95,000 | 25,000 | 30,000 | 55,000 |
| February | 110,000 | 100,000 | 10,000 | 55,000 | 65,000 |
| March | 130,000 | 115,000 | 15,000 | 65,000 | 80,000 |
Interpretation steps
Scenario: The business negotiates a 10‑day extension on a £30,000 supplier invoice that would otherwise be paid in February.
| Month | Cash Outflows ($) | Net Cash Flow ($) | Closing Balance ($) |
|---|---|---|---|
| February (amended) | 70,000 | 40,000 (110,000 – 70,000) | 95,000 (55,000 + 40,000) |
| March (amended) | 145,000 (115,000 + 30,000) | -15,000 (130,000 – 145,000) | 80,000 (95,000 – 15,000) |
Result: the cash deficit is moved from February to March, giving the business an extra £40,000 of cash in February to meet short‑term obligations.
Assume the same three‑month forecast above. Two scenarios are examined:
| Scenario | Assumption | Effect on Cash Inflows | Effect on Cash Outflows |
|---|---|---|---|
| Best‑case | Sales increase 10 %; inventory holding cost falls 5 % | +10 % to each month’s inflows | ‑5 % to each month’s inventory‑related outflows |
| Worst‑case | Collections fall 15 %; operating expenses rise 8 % | ‑15 % to each month’s inflows | +8 % to each month’s non‑inventory outflows |
Best‑case recalculation (rounded)
| Month | Cash Inflows ($) | Cash Outflows ($) | Net Cash Flow ($) | Closing Balance ($) |
|---|---|---|---|---|
| January | 132,000 (120,000 × 1.10) | 90,250 (95,000 × 0.95) | 41,750 | 71,750 (30,000 + 41,750) |
| February | 121,000 (110,000 × 1.10) | 95,000 (100,000 × 0.95) | 26,000 | 97,750 (71,750 + 26,000) |
| March | 143,000 (130,000 × 1.10) | 109,250 (115,000 × 0.95) | 33,750 | 131,500 (97,750 + 33,750) |
Worst‑case recalculation (rounded)
| Month | Cash Inflows ($) | Cash Outflows ($) | Net Cash Flow ($) | Closing Balance ($) |
|---|---|---|---|---|
| January | 102,000 (120,000 × 0.85) | 102,600 (95,000 + 8 % of 95,000) | -750 | 29,250 (30,000 – 750) |
| February | 93,500 (110,000 × 0.85) | 108,000 (100,000 + 8 % of 100,000) | -14,500 | 14,750 (29,250 – 14,500) |
| March | 110,500 (130,000 × 0.85) | 124,200 (115,000 + 8 % of 115,000) | -13,700 | 1,050 (14,750 – 13,700) |
Comment: In the best‑case the business ends the quarter with a large cash surplus, whereas in the worst‑case the closing balance falls to almost zero, indicating a need for external finance.
| Method (Syllabus Ref.) | How It Improves Cash Flow | Potential Drawbacks |
|---|---|---|
| Accelerate Receivables – 5.3.2 | Reduce Days Sales Outstanding (DSO); cash is received sooner. | Early‑payment discounts cut profit margin; may strain customer relations. |
| Delay Payables – 5.3.2 | Increase Days Payable Outstanding (DPO); cash stays in the business longer. | Risk of damaging supplier relationships; loss of early‑payment discounts. |
| Inventory Management (JIT, ABC) – 5.3.2 | Lower Days Inventory Outstanding (DIO); free cash tied up in stock. | Higher risk of stock‑outs and lost sales if inventory is too low. |
| Cost Control & Reduction – 5.3.3 | Directly reduces cash outflows (fixed and variable costs). | May affect product quality, employee morale or long‑term growth. |
| Short‑Term Financing – 5.3.4 | Provides immediate cash to bridge temporary deficits.
|
Interest and fees increase overall costs; reliance on external finance can reduce financial independence; factoring may reduce profit on sales. |
| Cash‑Flow Forecasting & Monitoring – 5.3.1 | Enables proactive management; early identification of shortfalls allows timely action. | Requires accurate, up‑to‑date data; can be time‑consuming for small firms. |
| Pricing & Sales Strategies – 5.3.5 | Increase cash inflow per transaction (e.g., cash‑sale discounts, bundling, up‑selling). | May reduce demand if prices become uncompetitive; discounts cut profit margin. |
The CCC measures the time (in days) that cash is tied up in the operating cycle.
Formula
CCC = DSO + DIO – DPO
Worked example
| Item | Annual Figure ($) | Average Balance ($) | Days Calculation |
|---|---|---|---|
| Credit Sales | 1,200,000 | — | — |
| Trade Receivables (average) | — | 100,000 | DSO = (100,000 ÷ 1,200,000) × 365 = 30.4 days |
| Cost of Goods Sold | 720,000 | — | — |
| Inventory (average) | — | 60,000 | DIO = (60,000 ÷ 720,000) × 365 = 30.4 days |
| Purchases (annual) | 720,000 | — | — |
| Trade Payables (average) | — | 80,000 | DPO = (80,000 ÷ 720,000) × 365 = 40.6 days |
CCC = 30.4 + 30.4 – 40.6 = 20.2 days. A shorter CCC means cash is recovered more quickly, improving liquidity.
Create an account or Login to take a Quiz
Log in to suggest improvements to this note.
Your generous donation helps us continue providing free Cambridge IGCSE & A-Level resources, past papers, syllabus notes, revision questions, and high-quality online tutoring to students across Kenya.