Activity 9 Cash Flow Sample Bakery
Activity 9 Cash Flow Sample Bakery
Activity 9 Cash Flow Sample Bakery
Based on its record book, this is the Cash Flow of the bakery in the first half of January. Continue making the Cash Flow Plan for the rest of January.
Fe
Jan 5 8 9 10 15 17 19 20 21 22 23 24 25 26 27 28 30 b
Cash at the beginning of the 15,0 1,7 1,9 3,4 3,9
day 00 45 95 95 95
CASH IN
Sales – Bread 250 500 500
1,5
Sales – Cakes 00
Any other cash in
15,0 1,9 3,4 3,9 4,4
TOTAL CASH IN 00 95 95 95 95
CASH OUT
Direct Materials - Flour, Salt,
Yeast 750
Direct Materials - Cake Mix,
Butter, Choco 705
Direct Labor
Direct Costs - LPG for Oven 600
Indirect Costs – Stationery 200
1,00
Indirect Costs – Fuel 0
10,0
Any other cash out (Oven) 00
13,2
TOTAL CASH OUT 55 0 0 0 0
1,74 1,9 3,4 3,9 4,4
Cash at the end of the day 5 95 95 95 95
Cash Out for Family
Expenses
Remaining Cash After Family 1,74 1,9 3,4 3,9 4,4 21 25 60 66 25 87 92 97 53 13,2 143 484
Expenses 5 95 95 95 95 85 60 60 85 15 65 65 65 40 15 40 0
NOTE: The Business Part (Rows 1-10) of the Cash-In, Cash-Out Plan will be different for the times when demand and prices vary (e.g. dry vs. rainy season). The
Family Part (Rows 13-14) will vary for the end of the month, birthdays, school enrollment time, and other occasions.
GROUP DISCUSSION – On Feb. 5, the owner had to buy and transport materials of the same amount as Jan. 26. He had no cash left
after that. Suggest what the owner should do to avoid running out of cash.