Determine the cash flow budget - monthly cash disbursement, Financial Management

Your friend Peter is planning to set up a new business which will manufacture and sell wooden tables. The parts that make up the table consist of a wooden table top measuring 1m by 0.5m, four legs and 3m of trim. The wooden table top supplied by the vendor measures 1m by 1m and has to be cut into two halves before assembly. The legs are also supplied by the same vendor. The trim is supplied by another supplier and comes in rolls of 30m. Peter knows you are a management accountant and has asked you to help him prepare a budget for his new business so that he knows whether he can make any profit in the first six months. The following is Peter's plan and estimates: The new business will begin operations on 1 Jan 2013. Peter will put in $65,000 of his personal funds into the business and he has obtained a loan of $50,000 from a bank to be available on 1 Jan 2013. The loan interest is 5% per annum on the loan outstanding and interest is to be paid on the last day of each month. A principal payment of $1,000 will also be made at the end of each month. Plant and machinery will be purchased on 1 Jan at a cost of $36,000, to be paid in three equal monthly installments interest free. The plant and machinery is to be depreciated on a straight line basis over 5 years. Office equipment will be purchased on 1 Jan at a cost of $30,000 to be paid in full in Feb. The office equipment will be depreciated on a straight line basis over 3 years. Sales will start in Feb and Peter estimates that sales volume will be 400 units in Feb, increasing by 100 units every month until it reaches the production capacity of 1,000 units per month. Selling price is set at $145 per unit. 75% of the sales is expected to be on credit and the rest for cash. For the credit sales, Peter predicts that 60% will pay in the month following the sale, 30% in the second month following the sale and 10% in the third month of the sale.

Unit costs for the parts are:-

Table top (1m by 1m)                     $50

Leg (each)                                   $4

Trim (30m roll)                              $100

Labour costs are:-

Direct labour                                1.5 hours per table

Direct labour rate                          $30 per hour

Peter wishes to have an ending finished goods inventory equal to 20% of the sales requirements of the following month. The ending inventory for table top and legs should equal 30% of the production requirement of the next month. As for trims, it should be 10% of the production requirement of the next month rounded down to the nearest roll. There are no WIP inventories. Terms on purchases are 40% cash on delivery (COD) and 60% payable in the next month. A 2% discount is available for COD payments. Discounts received are reported as "Other Income" in the income statement. The company follows the terms of payment to take advantage of the COD discount. Direct labour cost is paid one month in arrears. Variable manufacturing overhead is estimated to be $2 per table. Fixed manufacturing overhead (excluding depreciation) is expected to be $6,000 per month. Variable selling & administration expenses are expected to be 5% of sales. Fixed selling & administration expenses (excluding depreciation) are budgeted to be $3,000 per month. All manufacturing overhead and selling & administration expenses are paid in the month incurred. The company uses absorption costing to determine its product cost.

Required  

Based on the information given, and ignoring GST and taxation, prepare the following from Jan to June 2013 for Peter's company:  

a)  A monthly sales budget     

b)  A monthly production budget    

c)  A monthly purchase budget    

d)  A monthly cash receipts budget   

e)  A monthly cash disbursement budget for material purchases

f)  A monthly cash disbursement budget for other items including the payment of long term loan principal and interest 

g)  A cash flow budget     

h)  A budgeted income statement for the six months from 1 Jan to 30 June 2013    

i)  A budgeted balance sheet as of 30 June 2013 

j)  A budgeted movement of owner's equity for the six months

Posted Date: 3/22/2013 2:36:18 AM | Location : United States







Related Discussions:- Determine the cash flow budget - monthly cash disbursement, Assignment Help, Ask Question on Determine the cash flow budget - monthly cash disbursement, Get Answer, Expert's Help, Determine the cash flow budget - monthly cash disbursement Discussions

Write discussion on Determine the cash flow budget - monthly cash disbursement
Your posts are moderated
Related Questions
INSTRUCTIONS Download the 2011 Annual Report for Marks and Spencer PLC, from the link provided on Study Space. Review the Annual Report, paying particular attention to the Fin

Q. Types of investment decisions? (1) Short-term investment decisions: - This kind of investment decisions related to the short-term assets. These decisions are as well called

Safety Stock Level The simple Economic Order Quantity (EOQ) model used in inventory management assumes that the reorder point  will be at a level equal to (Lead time in number

The recent financial reform in the Public Sector that had been implemented in Fiji is essential. Critically evaluate this statement.

Reconstruction and effect on share price A listed company facing reconstruction (divestment, demerger, MBO etc) will have informed the stock market in advance and the share pri

Flying High Inc. plans to raise $5,000,000 external financing through issuing bonds, and is considering two options: regular bonds and zero couple bonds.  The regular bonds will ha

Types of Bonds 1. Secured Versus Unsecured Bonds 2.  Senior versus Subordinate Bonds 3.  Registered and Unregistered Bo

Is the net income of a year the money the company made that particular year or is it a number whose significance is quite doubtful? The net income of a year is not money that a

On January 1 a bond with face value of $1,000 is for sale in the market.  That bond has a coupon rate of 6%, pays interest only once a year and the end of the year, and matures at

Banks like to make short-term, self-liquidating loans to businesses.  Why? Banks like to be capable to see where the funds are similarly to come from like the borrower is able to