Determine cash flow and other financial effects a. Cash collection schedule

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Topic Video
Question

Determine cash flow and other financial effects
a. Cash collection schedule

Estimated unit sales for the first quarter of 2021 is 40,000 units and expected to increase 10% quarterly. Selling
price fluctuates as follows:
1.
Quarter
1st
2nd
3rd
4th
Unit price
64
66
62
62
Assume that of each quarter's sales: 20% are cash sales while the remaining 80% are credit sales. Shrek & Fiona
Company estimates that 60% of credit sales are collected in the quarter of sale with 2% discount, 30% in the quarter
of following sale, 9% in the second quarter following sale and 1% are considered as uncollectible.
2. Finished product requires 3 pounds of direct materials at P2.50 per pound. Finished good ending inventory is
equal to 10% of the next quarter sales while raw materials ending inventory is equal to 10% of the next quarter
production needs of materials. First quarter of 2022 sales is expected to be at 50,000 units while raw materials
ending is at 13,500 pounds. (Units are rounded to the nearest ones.)
3. Each quarter's purchase are paid 50% in that quarter with 5% purchase discount, 25% in the following quarter
and the remainder in the second quarter following the purchase.
4. Each finished goods requires 5 direct labor hours with an hourly rate of P4.00 payable on the end of each
month.
5. For Factory overhead budget, use the following cost formula:
Indirect labor
PO.02 per direct labor worked (same payment scheme with direct labor)
P2 per unit produced
P48,000 annually, paid at the beginning of the year
Indirect material
Insurance
Factory rent
P6,500 per month
Utilities
P500 per quarter plus PO.50 per unit produced
P300 per quarter plus PO.30 per unit produced
10% of the PPE cost, annually
Maintenance
Depreciation
All overhead costs involve cash outlays are paid in the period which they are incurred, insurance cost. Worthy to
note, the company assumes that all indirect materials are used and paid in the month it was purchased.
6. Selling and administrative expenses
Advertising
P65,000 annually, paid at the beginning of the year
5% of total sales, paid quarterly
Commission
Admin salaries
P100,000 per quarter (same payment scheme with direct labor)
Office rent
P5,000 per month
7. Income tax is 30%, paid on the first quarter of the following year.
8. For cash budget, assume the following:
a. The company desires to maintain P15,000 minimum cash balance
b. Dividend is declared every end of the 4 quarter of the year P15 per issued and outstanding share and paid
every 2 quarter of the following year
c. At the end of the 2 quarter, the company plans to purchase P100,000 worth of equipment.
d. Any excess cash at the end of the 1" quarter of the year is used to buy long term investments P10,000
increments. 3% interest rate is credited to the company's bank account at the quarter's end based on
original cost of investment
e. In case of deficit, the company borrow from the bank P10,000 increments, payable in one year, 10% interest
rate is automatically debited to the company's bank account at the end of every quarter.
Transcribed Image Text:Estimated unit sales for the first quarter of 2021 is 40,000 units and expected to increase 10% quarterly. Selling price fluctuates as follows: 1. Quarter 1st 2nd 3rd 4th Unit price 64 66 62 62 Assume that of each quarter's sales: 20% are cash sales while the remaining 80% are credit sales. Shrek & Fiona Company estimates that 60% of credit sales are collected in the quarter of sale with 2% discount, 30% in the quarter of following sale, 9% in the second quarter following sale and 1% are considered as uncollectible. 2. Finished product requires 3 pounds of direct materials at P2.50 per pound. Finished good ending inventory is equal to 10% of the next quarter sales while raw materials ending inventory is equal to 10% of the next quarter production needs of materials. First quarter of 2022 sales is expected to be at 50,000 units while raw materials ending is at 13,500 pounds. (Units are rounded to the nearest ones.) 3. Each quarter's purchase are paid 50% in that quarter with 5% purchase discount, 25% in the following quarter and the remainder in the second quarter following the purchase. 4. Each finished goods requires 5 direct labor hours with an hourly rate of P4.00 payable on the end of each month. 5. For Factory overhead budget, use the following cost formula: Indirect labor PO.02 per direct labor worked (same payment scheme with direct labor) P2 per unit produced P48,000 annually, paid at the beginning of the year Indirect material Insurance Factory rent P6,500 per month Utilities P500 per quarter plus PO.50 per unit produced P300 per quarter plus PO.30 per unit produced 10% of the PPE cost, annually Maintenance Depreciation All overhead costs involve cash outlays are paid in the period which they are incurred, insurance cost. Worthy to note, the company assumes that all indirect materials are used and paid in the month it was purchased. 6. Selling and administrative expenses Advertising P65,000 annually, paid at the beginning of the year 5% of total sales, paid quarterly Commission Admin salaries P100,000 per quarter (same payment scheme with direct labor) Office rent P5,000 per month 7. Income tax is 30%, paid on the first quarter of the following year. 8. For cash budget, assume the following: a. The company desires to maintain P15,000 minimum cash balance b. Dividend is declared every end of the 4 quarter of the year P15 per issued and outstanding share and paid every 2 quarter of the following year c. At the end of the 2 quarter, the company plans to purchase P100,000 worth of equipment. d. Any excess cash at the end of the 1" quarter of the year is used to buy long term investments P10,000 increments. 3% interest rate is credited to the company's bank account at the quarter's end based on original cost of investment e. In case of deficit, the company borrow from the bank P10,000 increments, payable in one year, 10% interest rate is automatically debited to the company's bank account at the end of every quarter.
Shrek & Fiona Company, manufacturer of a single product, is preparing their annual budget for 2021:
Requirements:
1. Prepare a Sales Budget
2. Determine production volume
3. Estimate manufacturing costs and operating expenses
a. Purchases (material) budget
b. Personnel budget
c Overhead budget
d. Selling and administrative budget
4. Determine cash flow and other financial effects
a. Cash collection schedule
b. Cash disbursement for purchases, factory overhead, and selling and administrative expenses
. Cash budget
5. Formulate Projected Financial Statements (As of December 31, 2021)
a. Budgeted Cost of Goods Manufactured
b. Budgeted Income Statement
C. Budgeted Balance Sheet
The following are the assumptions to be used:
Shrek & Fiona Company
Statement of Financial Position
As of December 31, 2020
Current Assets
Current Liabilities
Cash
18,000
Accounts Payable (N2)
240,000
Accounts Receivable (N1)
1,192,000
Taxes Payable
13,200
Less: Uncollectible accounts
(22,400) 1,169,600
Dividends Payable
500,000
Inventories
Total Current Liabilities
753,200
Raw Materials (12,000 pounds)
30,000
Finished Goods (4,000 units)
140,000
170,000
1,357,600
Total Current Assets
Stockholder's Equity
Common Stock (100,000 shares)
Retained Earnings
500,000
Non-current Assets
360,400
Property, plant, and equipment
320,000
Total Stockholder's Equity
860,400
Less: Accumulated depreciation
(64,000)
256,000
Total Assets
1,613,600
Total Liabilities and SHE
1,613,600
N1 2020 3rd quarter sales P2,500,000
200,000
2020 dth quarter sales P3,100,000
992,000
P 1,192,000
N2 2020 3rd quarter purchases P300,000
P
75,000
2020 4th quarter purchases P330,000
165,000
P
240,000
Transcribed Image Text:Shrek & Fiona Company, manufacturer of a single product, is preparing their annual budget for 2021: Requirements: 1. Prepare a Sales Budget 2. Determine production volume 3. Estimate manufacturing costs and operating expenses a. Purchases (material) budget b. Personnel budget c Overhead budget d. Selling and administrative budget 4. Determine cash flow and other financial effects a. Cash collection schedule b. Cash disbursement for purchases, factory overhead, and selling and administrative expenses . Cash budget 5. Formulate Projected Financial Statements (As of December 31, 2021) a. Budgeted Cost of Goods Manufactured b. Budgeted Income Statement C. Budgeted Balance Sheet The following are the assumptions to be used: Shrek & Fiona Company Statement of Financial Position As of December 31, 2020 Current Assets Current Liabilities Cash 18,000 Accounts Payable (N2) 240,000 Accounts Receivable (N1) 1,192,000 Taxes Payable 13,200 Less: Uncollectible accounts (22,400) 1,169,600 Dividends Payable 500,000 Inventories Total Current Liabilities 753,200 Raw Materials (12,000 pounds) 30,000 Finished Goods (4,000 units) 140,000 170,000 1,357,600 Total Current Assets Stockholder's Equity Common Stock (100,000 shares) Retained Earnings 500,000 Non-current Assets 360,400 Property, plant, and equipment 320,000 Total Stockholder's Equity 860,400 Less: Accumulated depreciation (64,000) 256,000 Total Assets 1,613,600 Total Liabilities and SHE 1,613,600 N1 2020 3rd quarter sales P2,500,000 200,000 2020 dth quarter sales P3,100,000 992,000 P 1,192,000 N2 2020 3rd quarter purchases P300,000 P 75,000 2020 4th quarter purchases P330,000 165,000 P 240,000
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education