Cash flow forecast
Business: Brightwater Bakery Ltd
Prepared by: Ahmed Nasser, Finance
Prepared on: 20 June 2030
Months covered: July to December 2030
Currency: EUR
1. Cash at the start
25,000
2. Money coming in
| Month | Sales | Other income |
|---|---|---|
| July | sales 62,000 | other 0 |
| August | sales 58,000 | other 3,000 |
| September | sales 65,000 | other 0 |
3. Money going out
| Month | Stock | Wages | Rent and bills | Loan | Other |
|---|---|---|---|---|---|
| July | stock 24,000 | wages 21,000 | rent and bills 6,500 | loan 2,000 | other 4,000 |
| August | stock 22,000 | wages 21,000 | rent and bills 6,500 | loan 2,000 | other 3,000 |
4. Cash at the end of each month
July 28,500
August 36,000
September 53,500
Minimum cash to keep: 15,000
5. Assumptions
Customers pay within 14 days. Sales follow last year, plus 3 percent. No new equipment is bought.
6. Large or one-off items
New van deposit of 6,000 in October. Tax payment of 9,000 in December.
7. Risks
A large customer paying late. Rising ingredient prices.
8. If cash runs short
Ask suppliers for 30 more days. Delay the van purchase. Use the overdraft of 10,000.