Professional Documents
Culture Documents
Q1 Strat-Mgt 2023 2024
Q1 Strat-Mgt 2023 2024
Problems
1. Cabci Company has budgeted sales revenues as follows:
June July August
Credit sales P135,000 P145,000 P 90,000
Cash sales 90,000 255,000 195,000
Total sales P225,000 P400,000 P285,000
Past experience indicates that 50% of the credit sales will be collected in the month of sale and the remaining 5 0% will be
collected in the following month. Purchases of inventory are all on credit and 60% is paid in the month of purchase and 40%
in the month following purchase. Budgeted inventory purchases are:
June P300,000
July 250,000
August 105,000
Other cash disbursements budgeted: (a) selling and administrative expenses of P48,000 each month, (b) dividends of
P103,000 will be paid in July, and (c) purchase of equipment in August for P30,000 cash.
The company wishes to maintain a minimum cash balance of P50,000 at the end of each month. The company borrows
money from the bank at 8% interest if necessary to maintain the minimum cash balance. Borrowed money is repaid in
months when there is an excess cash balance. The beginning cash balance on July 1 was P50,000. Assume that borrowed
money in this case is for one month.
Instructions
Solution
Cabci COMPANY
Cash Budget
For the Two Months of July and August
July August
Beginning cash balance P 50,000 P 50,000
Add: Receipts
Collections from customers
June 67,500
July 72,500 72,500
August 45,000
Cash sales 255,000 195,000
Total receipts 395,000 312,500
Total available cash 445,000 362,500
Less: Disbursements
Purchases
June 120,000
July 150,000 100,000
August 63,000
Selling and administrative expenses 48,000 48,000
Dividends 103,000
Equipment purchase 30,000
Total disbursements 421,000 241,000
Excess (deficiency) of available cash over disbursements 24,000 121,500
Financing
Borrowings 26,000
Repayments (26,173)
Ending cash balance P 50,000 P 95,327
2. Scot Company plans to sell 400,000 units of finished product in July 20x1. Management (1)
anticipates a growth rate in sales of 5% per month thereafter and (2) desires a monthly ending
finished-goods inventory (in units) of 80% of the following month's estimated sales. There are
300,000 completed units in the June 30, 20x1 inventory.
Each unit of finished product requires four pounds of direct material at a cost of P11.50 per pound.
There are 1,600,000 pounds of direct material in inventory on June 30, 20x1.
Required:
1. Prepare a production budget for the quarter ended September 30, 20x1
2. Independent of your answer to part "A," assume that Scot plans to produce 1,200,000 units of finished product for
the quarter ended September 30. If the firm desires to stock direct materials at the end of this period equal to 25% of
current production usage, compute the cost of direct material purchases for the quarter.
Answer:
A. Projected sales:
July 400,000
August (400,000 x 1.05) 420,000
September (420,000 x 1.05) 441,000
Quarterly total 1,261,000
Total quarterly sales 1,261,000
Add: Desired 9/30 inventory (463,050* x 80%) 370,440
Total units needed 1,631,440
Less: 6/30 inventory 300,000
Total quarterly production requirement 1,331,440
*October sales: 441,000 x 1.05 = 463,050