cash flow review techniques
DESCRIPTION
Objectives At the end of this session, Account Officers will be able to – Review the Cash Flow and test the accuracy and consistency of data using the five Cash Flow Review Technique tools. Make the adjustments to Cash Flow computations, if needed, to ensure that information contained in the report is accurate and consistent with industry and business standards.TRANSCRIPT
![Page 1: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/1.jpg)
Cash Flow Review Techniques
![Page 2: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/2.jpg)
2
Objectives
At the end of this session, Account Officers will be able to –1. Review the Cash Flow and test the
accuracy and consistency of data using the five Cash Flow Review Technique tools.
2. Make the adjustments to Cash Flow computations, if needed, to ensure that information contained in the report is accurate and consistent with industry and business standards.
![Page 3: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/3.jpg)
3
Most information on the business is based on “memory” rather than actual financial records
High possibility of biased information from the loan applicant - overstated income and understated expenses.
![Page 4: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/4.jpg)
4
The income and expense data supplied by the client can be checked for consistency by reviewing:
(1) Price mark-up or Gross Profit Margin (2) Average Inventory (3) Total Monthly Business and Other
Household Income(4) Total Monthly Household Expenses(5) Net Monthly Household Income
![Page 5: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/5.jpg)
Price Mark-Up / Gross Profit Price Mark-Up / Gross Profit Margin AnalysisMargin Analysis
![Page 6: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/6.jpg)
6
Price Mark-up/Gross Profit Margin
Price mark-up or gross profit margin is computed using the formula:
Sales - 1 x 100 Cost of Purchases
![Page 7: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/7.jpg)
7
Price Mark-up/Gross Profit Margin
The computed price mark-up or profit margin should not exceed the maximum standard rate set by the MFU for each type of enterprise
For example:-15-20 % price mark-up for sari-sari stores, -25% for other retail shops, -50% for carenderias and food processing
activities
![Page 8: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/8.jpg)
8
Price Mark-up/Gross Profit Margin
If the computed mark-up exceeds the standard rate, the reported sales or income should be adjusted by using any acceptable rate and applying this on the cost of purchases.
Between using the reported sales or income and the cost of merchandise purchases, the latter would be easier to verify.
![Page 9: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/9.jpg)
9
Example: If a sari-sari store owner claims that his weekly sales is P20,000 and his weekly purchases is P15,000, his average price mark-up will be: (P20,000 / P15,000) – 1 x 100 = 33.3%
If the normal price mark-up for sari-sari stores in the area is only within the range of 10-20%, the reported sales is too high.
Adjust sales by assuming that the average mark-up, say, is only 15%. A more realistic weekly sales level, therefore, can be computed, as follows: P15,000 x 1.15 = P17,250
![Page 10: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/10.jpg)
10
Estimating the Average Price Mark-Up
The average price mark-up can also be estimated by comparing the buying and selling prices of, at least, the five (5) fastest selling items in the shop, through the formula: Total Sales - 1 x 100 Total Purchases
Where: Total Sales = Selling price x Quantity of each item Total Purchases = Buying price x Quantity of each item
![Page 11: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/11.jpg)
11
Example:
Average Current Buying Selling Total Total Price stock Price Price Sales PurchasesMark-Up
Item A 100 units 10.00 12.00 12,000 10,000Item B 50 units 30.00 33.00 1,650 1,500
Item C 70 units 20.00 23.00 1,610 1,400Item D 30 units 50.00 60.00 1,800 1,500Item E 60 units 15.00 18.00 1,080 900 ______ Total 18,140 15,300 ?
18,140 -1 x 100 = 18.6% 15,300
![Page 12: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/12.jpg)
12
Exercise:Question: Is there anything wrong with these data?
Type of Business: Sari-sari storeDaily sales: 1,500Weekly Purchases: 9,000
Analysis:Weekly equivalent of daily sales = 1,500 x 7 days = 10,500
Weekly Purchases = 9,000
Price mark-up = (10,500/9,000) - 1 x 100 = (1.167 - 1) x 100 = 16.7% Conclusion: This price mark-up is acceptable
![Page 13: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/13.jpg)
13
Exercise:
Analysis:
Question: Is there anything wrong with these data?Type of Business: Sari-sari storeDaily sales: 1,500Weekly Purchases: 9,000Merchandise Inventory (AO’s estimate): 1,000
Merchandise Inventory: 1,000Daily Sales: 1,500Derived Cost of Purchase: (1,500/1.15) = 1,304 which means that the ending inventory cannot support even one day of salesConclusion: Data on sales & purchases are doubtful
![Page 14: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/14.jpg)
14
What to do --• Check sales receipts or records, if any;
or• Check receipts or records of purchases,
if any; or • Verify level of regular purchases with
client’s suppliers; or• Estimate a more realistic level of sales
and purchases based on the client’s average inventory level
![Page 15: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/15.jpg)
Average Inventory AnalysisAverage Inventory Analysis
![Page 16: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/16.jpg)
16
Average Inventory
Average inventory, is the total value of stocks usually maintained by the business. Small retail shops usually maintain an inventory equal to 2-4 weeks of regular daily or weekly sales.
![Page 17: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/17.jpg)
17
Average Inventory The AO should compare the reported average inventory with the total value of the stocks of the shop when he/she visits the business during the CI/BI.
If the discrepancy between the total value of the observed inventory and that of the reported inventory is large, the AO should verify reason for discrepancy from the client.
If the client cannot provide adequate explanation for the discrepancy, the AO should use whichever amount is lower to represent the applicant’ average business inventory.
![Page 18: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/18.jpg)
18
Average Inventory
•For trading-related activities, such as retail shops, the ending inventory should be compared with the average inventory. The ending inventory should always be equal to, or greater than, the average inventory.
• If the ending inventory is lower than the average inventory, the COST OF SALES should be adjusted downwards using the difference between the average inventory and the ending inventory.
![Page 19: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/19.jpg)
19
Adjusting SALES
Steps Formula1 Cost of Sales Reported Sales
(1 + Normal Price Mark-up)
2 Adjusted Cost of Sales
Cost of SalesPlus : Ending Inventory minusMinus : Average Inventory
3 Adjusted SALES Adjusted Cost of SalesMultiply by : (1 + Normal Price Mark-up)
![Page 20: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/20.jpg)
20
ExampleType of Business: Sari-sari storeDaily Sales: P 1,500Total Weekly Purchases: P 9,000Merchandise Inventory (AO’s estimate): P 1,000Average Inventory (Client’s estimate): P 5,000
AnalysisStep 1:COST OF SALES = P1,500 x 7days (1 + 0.167) = 8,997Step 2:ADJUSTED COST = 8,997 + (1,000 - 5,000) OF SALES 4,997
This means that the cost of sales of P9,000 should be reduced to P4,997.
![Page 21: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/21.jpg)
21
Step 3:Adjusted Sales = Adjusted Cost of Sales x (1 + Normal price mark-up)
Adjusted Sales = 4,997 x (1 + 0.167)= 4,997 x 1.167= 5,831
This means that the reported sales of P1,500 per day or P10,500 per week should be reduced to only P5,831 per week, or P833 per day.
![Page 22: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/22.jpg)
22
These adjustments are necessary in order to make the average inventory consistent with the average sales and purchases of the business, as shown in the table below.
Before AfterAdjustments Adjustments
Average Inventory, Beginning 5,000* 5,000Add: Purchases 9,000 4,997Less: Cost of Sales 9,000 8,997Equals: Average Inventory, Ending 1,000** (?) 1,000
*As claimed by the client** As estimated by the AO
![Page 23: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/23.jpg)
23
NOTE : Do the average inventory NOTE : Do the average inventory analysis only if the total value of the analysis only if the total value of the inventory is substantially lower than inventory is substantially lower than the total cost of purchases reported by the total cost of purchases reported by the client. the client. However, if the difference between the However, if the difference between the observed inventory and the cost of observed inventory and the cost of purchases is not large, the price mark-purchases is not large, the price mark-up or gross profit margin analysis up or gross profit margin analysis would suffice.would suffice.
![Page 24: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/24.jpg)
Analysis of Total Monthly Analysis of Total Monthly Business and Household IncomeBusiness and Household Income
![Page 25: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/25.jpg)
25
Total Monthly Income from Business and Other Sources
Item Daily Weekly Semi-Monthly
Monthly MONTHLY TOTALS
Total Business Income:
Total Business Income
Business Expenses:
Total Business Expense
NET BUSINESS INCOME
Total Other Household Income
TOTAL BUSINESS & HOUSEHOLD INCOME
Analyze data here
![Page 26: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/26.jpg)
26
Total Monthly Income from Business and Other Sources
This income represents the regular monthly income of the household before household expenses.
It is, thus, comparable to the monthly salaries received by the AOs (or other employees), in the sense that both are incomes before household expenses.
![Page 27: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/27.jpg)
27
Total Monthly Income from Business and Other SourcesThe AO can verify whether the estimated total monthly household income of the applicant, as shown in the cash flow, is consistent with the living condition of the applicant and his family when he/she visit the borrower’s house during the CIBI.
The AO may compare the applicant’s house and living condition with that of his own, or those of other persons whom he/she knows belong to the same income bracket as that of the applicant.
![Page 28: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/28.jpg)
28
Total Monthly Income from Business and Other Sources
NOTE : If the estimated total monthly NOTE : If the estimated total monthly business & household income is not business & household income is not consistent with the living condition of consistent with the living condition of the household, the AO must revise the household, the AO must revise the cash flow. Loan applicants tend to the cash flow. Loan applicants tend to overstate their incomes.overstate their incomes.
![Page 29: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/29.jpg)
29
ExampleTotal Monthly Income from Business & Other Household Sources: P25,000
AnalysisCompare the P25,000 total monthly income (before HH expenses) with the following items:•No. of HH members 4 •Household appliances None•House construction materialsTemporaryConclusion: The income data is doubtful. A household with only 4 HH members and receiving a monthly “salary” of P25,000 normally would be owning at least some small HH assets, or is residing in a house made of more durable materials. AO should further verify the discrepancy between the reported HH income & the observed living condition of the HH.
![Page 30: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/30.jpg)
ANALYSIS OF TOTAL MONTHLY ANALYSIS OF TOTAL MONTHLY HOUSEHOLD EXPENSESHOUSEHOLD EXPENSES
![Page 31: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/31.jpg)
31
Total Monthly Household Expenses
Item Daily Weekly Semi-Monthly
Monthly MONTHLY TOTALS
Other Household Income
Remittances
Total Other Household Income
Total Business & Household Income
Household Expenses
Food
Education & School Allowance
Utilities (Light & Water)
Sub-Total
Miscellaneous (10%)
Total Household Expenses Analyze data here
![Page 32: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/32.jpg)
32
Total Monthly Household Expenses
The total monthly household expense should be compared with the size of the household and the ages of household members.
The AO should be familiar with the major expenditure items of households in his/her area of assignment and the most common level of expenditures for each item.
For greater conservatism, add at least 10% to the total household expenses as miscellaneous expenses.
![Page 33: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/33.jpg)
33
ExampleTotal Monthly Household Expenses:P2,000Analysis
Compare the P2,000 total monthly expenses with the following items:•Type of client’s business Sari-sari store •No. of HH members 5 •Ages of HH members (children) 1 HS, 1 college, 1
grade school•Community where client is residing UrbanConclusion: The expense data appear too small for the household described above. AO should gather more information on the applicant’s HH expenditures and adjust these, if necessary.
![Page 34: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/34.jpg)
ANALYSIS OF NET MONTHLY ANALYSIS OF NET MONTHLY HOUSEHOLD INCOMEHOUSEHOLD INCOME
![Page 35: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/35.jpg)
35
Net Monthly Household Income
Compute for this data using the Monthly Totals column in the Cash FlowFormula:
Total Other Household Incomeless : Total Household Expenseequals :NET HOUSEHOLD
INCOME
![Page 36: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/36.jpg)
36
Net Monthly Household IncomeThe Net Monthly Household Income also represents the monthly savings of the household or the size of its investment funds. This amount should be checked against the relevant items in the applicant’s balance sheet --i.e. savings deposit, cash on hand, real properties, other household assets, and other investments.
![Page 37: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/37.jpg)
37
If the amount appears large compared with the amount the applicant intends to borrow, verify from the client the reason why he/she still intends to borrow.
If the applicant cannot provide an adequate explanation for the apparent discrepancy, the AO should review the cash flow and make the necessary adjustments in the applicant’s income and expense data.
![Page 38: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/38.jpg)
38
ExampleTotal Net Monthly HH Income: P10,000
AnalysisCompare the P10,000 net monthly income with the following items:•Savings/cash in bankNone •Cash on handP500•Real properties None•Household appliancesP10,000•Business assets P10,000•Total Assets P40,000Conclusion: The income data is doubtful. It is not clear where the P10,000 net monthly income or “savings” is kept or invested by the applicant. AO should further verify the applicant’s income and expense data.
![Page 39: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/39.jpg)
39
ExampleTotal Net Monthly HH Income: P3,000
Analysis
Compare the P3,000 net monthly income with the following items:•Savings/cash in bankNone •Cash on handP500•Real properties P300,000•Household appliancesP100,000•Business assets P10,000•Total Assets P500,000•Total liabilitiesNone
Conclusion: The income data is doubtful. Monthly net income is too small compared with the HH’s assets. This HH most likely had acquired all these assets from borrowings. AOs should further verify the liabilities of the HH.
![Page 40: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/40.jpg)
ANALYSIS OF MONTHLY ANALYSIS OF MONTHLY HOUSEHOLD INCOME HOUSEHOLD INCOME
STRUCTURESTRUCTURE
![Page 41: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/41.jpg)
41
Monthly Household Income Structure
•This refers to the ratio of the NET BUSINESS INCOME to the TOTAL BUSINESS & HH INCOME The ratio is computed as follows:
Net Business Income x 100
Total Business & HH Income
![Page 42: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/42.jpg)
42
•Net Income from Business should be at least 80% of the total household income.
•If Other Household Income is more than 20% of the Total Business & HH Income, the AO should gather proof of this income (e.g. pay slip of spouse’s salary).
•If Other HH Income is more than 50% of the Total Business & HH Income – that is, most of the HH income come from outside the client’s business, offer the client other loan products of the banks (e.g. salary loan)
![Page 43: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/43.jpg)
43
ExampleNet Business Income 10,000Other HH Income (Spouse’s salary) 4,000Total Business & HH Income 14,000
Analysis
Net Business Income 71.4%Other HH Income (Spouse’s salary) 29.6%Total Business & HH Income 100.0%
Recommendation: AO should present proof of the spouse’s salary (pay slip)
![Page 44: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/44.jpg)
44
ExampleNet Business Income 4,000Other HH Income (Spouse’s salary) 10,000Total Business & HH Income 14,000
AnalysisNet Business Income 29.6%Other HH Income (Spouse’s salary) 71.4%Total Business & HH Income 100.0%
Recommendation: Client’s spouse should be offered a salary loan instead.
![Page 45: Cash Flow Review Techniques](https://reader036.vdocuments.site/reader036/viewer/2022081502/5a4d1af37f8b9ab059980008/html5/thumbnails/45.jpg)
45
Exercise
Review and make adjustments to the Jennifer Delima Case Problem that was done in the previous session.