0% found this document useful (0 votes)
22 views5 pages

Cash Flow Matrix Forecasting Guide

Cash flow Matrix

Uploaded by

ahmedhamid179
Copyright
© All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
22 views5 pages

Cash Flow Matrix Forecasting Guide

Cash flow Matrix

Uploaded by

ahmedhamid179
Copyright
© All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd

RefDate 1 2 3 4 5 6 7

### 100% 10% 40% 20% 15% 10% 5% 0%

n: 1 2 3 4 5 6 7 8 9 10
Year: 1999 1999 1999 1999 1999 1999 1999 1999 1999 1999
Month: Jan Feb Mar Apr May Jun Jul Aug Sep Oct

n Year Month Amount


1 1999 Jan - - - - - - - - - - -
2 1999 Feb - - - - - - - - - - -
3 1999 Mar - - - - - - - - - - -
4 1999 Apr 2,000 - - - - 200 800 400 300 200 100
5 1999 May 3,000 - - - - - 300 1,200 600 450 300
6 1999 Jun 4,000 - - - - - - 400 1,600 800 600
7 1999 Jul 5,000 - - - - - - - 500 2,000 1,000
8 1999 Aug 6,000 - - - - - - - - 600 2,400
9 1999 Sep 7,000 - - - - - - - - - 700
10 1999 Oct 8,000 - - - - - - - - - -
11 1999 Nov 7,000 - - - - - - - - - -
12 1999 Dec 6,000 - - - - - - - - - -
13 2000 Jan 5,000 - - - - - - - - - -
14 2000 Feb 4,000 - - - - - - - - - -
15 2000 Mar 3,000 - - - - - - - - - -
16 2000 Apr 2,000 - - - - - - - - - -
17 2000 May - - - - - - - - - - -
18 2000 Jun - - - - - - - - - - -
19 2000 Jul - - - - - - - - - - -
20 2000 Aug - - - - - - - - - - -
21 2000 Sep - - - - - - - - - - -
22 2000 Oct - - - - - - - - - - -
23 2000 Nov - - - - - - - - - - -
24 2000 Dec - - - - - - - - - - -
11 12 13 14 15 16 17 18 19 20 21 22
1999 1999 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000
Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct

- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
150 - - - - - - - - - - -
400 200 - - - - - - - - - -
750 500 250 - - - - - - - - -
1,200 900 600 300 - - - - - - - -
2,800 1,400 1,050 700 350 - - - - - - -
800 3,200 1,600 1,200 800 400 - - - - - -
- 700 2,800 1,400 1,050 700 350 - - - - -
- - 600 2,400 1,200 900 600 300 - - - -
- - - 500 2,000 1,000 750 500 250 - - -
- - - - 400 1,600 800 600 400 200 - -
- - - - - 300 1,200 600 450 300 150 -
- - - - - - 200 800 400 300 200 100
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
23 24
2000 2000
Nov Dec

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Hello
Will someone give me some help in setting up a model to forecast accounts
receivables. I should be something like this:
I regret the rather long-winded question but ....

Input:
B1 C1 D1
F1 G1 H1
Payment proportions 0.10 0.40 0.30 0.10 0.00
0.00

meaning that 10% of cash flows are received in the month of sale, 40% in the
first month after sale, 30% in the second month and 10% in the third month. The
model should allow to work with payment proportions extending over up to month
five after sales.

I have Start month as input in cell B2 (dd-mm-yyyy). I have entered here:


01-01-1999

Row Credit C10 D10 E10


Mth. sales Jan Feb Mar Apr May ....... Dec
15 Oct
16 Nov
17 Dec
18 Jan 2000 200 800 600 400
19 Feb 3000 300 1200 900 600
20 Mar 4000 400 1600 1200 800
21 Apr 5000 etc.
22 May 6000
23 Jun 7000
24 Jul 8000
25 Aug 7000
26 Sep 6000
27 Oct 5000
28 Nov 4000
29 Dec 3000

In C10 I have the formula: =B2


In D10 I have the formula: =EDATE($B$2, COLUMNS($A$1:A1) which I drag to M10.
In A15 I have the formula: =EDATE($B$2, -(COUNTA($B$1:$H$1)-1)).
In A16 I have the formula: =EDATE($A$15, Rows($A$1:A1) which I drag to
A29.

What I am after is some help with the formulas to calculate the monthly cash
flows (as indicated in rows 18-20).

If I enter for example 0.10; 0.40; 0.20; 015; 0.10; 0.05 in cells B1:H1
then I should have 200; 800; 400; 300; 200; 100 in cells C18: H18 etc.

Somewhere I feel it should be rather elementary, but nevertheless I can't figure


out the right formulas.

Hans Knudsen
[Link]@[Link]
Somewhere I feel it should be rather elementary, but nevertheless I can't figure
out the right formulas.

Hans Knudsen
[Link]@[Link]

Common questions

Powered by AI

The formula used involves setting payment proportions extending up to fifth month after sales. For example, B1:H1 contains the payment proportions which are applied to calculate cash flows in rows such as 18-20 by determining percentages of sales shifted to respective months . The EDATE function is used to adjust dates by month increments in formulas like 'EDATE($B$2, COLUMNS($A$1:A1))' .

Market demand changes and economic shifts can drastically impact sales figures, rendering forecast models less accurate. An unexpected demand drop would lead to lower cash inflows than projected, while economic changes affecting purchasing power could also alter payment timing. Coping with such uncertainties requires adaptable forecasting .

Temporal distribution affects financial health by creating predictable revenue streams which support ongoing expenses and investment planning. However, if the distribution delays revenue collection considerably, it may affect short-term liquidity. July 1999 sees large sales, but its financial impact is spaced out through October, influencing strategic planning .

In 1999, sales figures increased monthly from April through October, starting at 2,000 in April and reaching 8,000 in October. After peaking, sales figures declined in the last two months of the year with 7,000 in November and 6,000 in December .

The payment proportion model provides a systematic approach to forecasting by distributing sales revenue across subsequent months, allowing for anticipatory cash flow planning. However, its effectiveness is contingent on accurate sales predictions and may not accommodate unexpected market variations or unplanned expenditures, potentially limiting its flexibility .

Modifying payment proportions can significantly affect cash flow trajectory. Shifting more payment into earlier months may improve liquidity rapidly, supporting operational needs, but reduce smoothing of income over time. Conversely, extending payments can provide buffer against economic uncertainties but risk near-term cash shortfalls .

Fluctuating sales impact cash flow management by requiring more robust strategies to ensure liquidity. As sales increase, such as the 8,000 peak in October 1999, cash flow increases in subsequent months according to the payment proportions, potentially influencing expenditure planning and savings. Lower sales later affect projected income necessitating tighter budget control .

Using the monthly sales figures and applying the payment structure of 10%, 40%, 30%, and 10%, sales from any given month contribute to revenue across following months. For instance, sales of 3,000 in May contribute 300 in May itself, 1,200 in June, 900 in July, and 600 in August, thereby spreading the revenue across these months .

The distribution of cash flow receipts is structured based on a set of proportions where 10% of cash flows are received in the month of sale, 40% in the first month after sale, 30% in the second month, and 10% in the third month .

Challenges include ensuring correct formula syntax, such as using EDATE correctly, and aligning row-column references accurately. Misalignment can result in erroneous cash flow projections, as formulas must accurately capture shifts in sales realization across months. User familiarity with spreadsheet tools also impacts error rates and data interpretation .

You might also like