Kids Clothing NZ Ltd makes both cash and credit sales. The company’s information regarding budgeted sales for the last quarter of the year is as follows: October November DecemberCash sales $100,000 $120,000 $ 80,000Credit sales 100,000 150,000 90,000Total $200,000 $270,000 $170,000 Past experience shows that 5% of credit sales are uncollectible. Of the credit sales that are collectible, 60% are collected in the month of sale; the remaining 40% are collected in the month following the month of sale. Customers are granted a 1.5% discount for payment within 10 days of billing. Approximately 75% of collectible credit sales take advantage of the cash discount.Inventory purchases each month are 100% of the cost of the following month’s projected sales. (The gross profit rate for Kids Clothing is approximately 30%.) All merchandise purchases are made on credit, with 25% paid in the month of purchase and the remainder paid in the following month. No cash discounts for early payment are available. Required: 1. Calculate the budgeted total cash receipts for November and December. 2. Calculate budgeted cash disbursements for November and December (budgeted total sales for January of the coming year equals $200,000).
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Kids Clothing NZ Ltd makes both cash and credit sales. The company’s information regarding budgeted sales for the last quarter of the year is as follows:
October November December
Cash sales $100,000 $120,000 $ 80,000
Credit sales 100,000 150,000 90,000
Total $200,000 $270,000 $170,000
Past experience shows that 5% of credit sales are uncollectible. Of the credit sales that are collectible, 60% are collected in the month of sale; the remaining 40% are collected in the month following the month of sale. Customers are granted a 1.5% discount for payment within 10 days of billing. Approximately 75% of collectible credit sales take advantage of the cash discount.
Inventory purchases each month are 100% of the cost of the following month’s projected sales. (The gross profit rate for Kids Clothing is approximately 30%.) All merchandise purchases are made on credit, with 25% paid in the month of purchase and the remainder paid in the following month. No cash discounts for early payment are available.
Required:
1. Calculate the budgeted total cash receipts for November and December.
2. Calculate budgeted cash disbursements for November and December (budgeted total sales for January of the coming year equals $200,000).
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 4 images
