The accounting team at Kingbird Corp. plans to get a jump-start on its budget for the second quarter, since the first quarter is going well. Team members want to make sure to determine the cash effects of the company’s sales as well as its biggest production-related cash expenditure, direct materials. The team has gathered the following information: 1. The budgeted selling price for the year is $4.00 per unit. Sales volumes are budgeted as follows for the last month of quarter 1, for all of quarter 2, and for part of quarter 3. March April May June July August 23,800 22,000 25,500 27,800 23,500 23,300 2. Historically, 25% of Kingbird’s sales are cash sales. Of the remaining credit sales, 40% are collected in the month of sale, while 56% are collected the following month. The remainder is deemed uncollectible. 3. Management sets its ending FG Inventory goal at 10% of the following month’s sales volume. The accounting team expects this policy will be met at the beginning of the second quarter. 4. The target ending inventory for Kingbird’s primary direct material is 20% of the following month’s production needs, since it’s not unusual for suppliers to stock out of this key resource. Each completed unit requires 4 pounds of DM at an expected cost of $0.40 per pound. 5. Kingbird pays for 35% of its purchases in the month of purchase and 65% the month after purchase. Total budgeted purchases in March are $16,300. For all quarterly budgets, report monthly amounts as well as the total for the quarter. (a) Prepare the sales forecast and corresponding cash receipts budget for Kingbird Corp. for its second quarter. (Round budgeted selling price per unit to 2 decimal places, e.g. 15.25.) Sales Budget April May June Quarter select an opening sales budget item enter a number of units enter a number of units enter a number of units enter a number of units select a sales budget item $enter a dollar amount rounded to 2 decimal places $enter a dollar amount rounded to 2 decimal places $enter a dollar amount rounded to 2 decimal places $enter a dollar amount rounded to 2 decimal places select a closing sales budget item $enter a total amount for the sales budget $enter a total amount for the sales budget $enter a total amount for the sales budget $enter a total amount for the sales budget (Round answers to 2 decimal places, e.g. 15.25.) Cash Collections Budget April May June Quarter Beginning A/R (April) $enter a dollar amount rounded to 2 decimal places $enter a dollar amount rounded to 2 decimal places $enter a dollar amount rounded to 2 decimal places $enter a dollar amount rounded to 2 decimal places April cash sales enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places April credit sales enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places May cash sales enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places May credit sales enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places June cash sales enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places June credit sales enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places enter a dollar amount rounded to 2 decimal places Total cash receipts
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.
1. | The budgeted selling price for the year is $4.00 per unit. Sales volumes are budgeted as follows for the last month of quarter 1, for all of quarter 2, and for part of quarter 3.
|
|||||||||||||||||||||||
2. | Historically, 25% of Kingbird’s sales are cash sales. Of the remaining credit sales, 40% are collected in the month of sale, while 56% are collected the following month. The remainder is deemed uncollectible. | |||||||||||||||||||||||
3. | Management sets its ending FG Inventory goal at 10% of the following month’s sales volume. The accounting team expects this policy will be met at the beginning of the second quarter. | |||||||||||||||||||||||
4. | The target ending inventory for Kingbird’s primary direct material is 20% of the following month’s production needs, since it’s not unusual for suppliers to stock out of this key resource. Each completed unit requires 4 pounds of DM at an expected cost of $0.40 per pound. | |||||||||||||||||||||||
5. | Kingbird pays for 35% of its purchases in the month of purchase and 65% the month after purchase. Total budgeted purchases in March are $16,300. |
For all quarterly budgets, report monthly amounts as well as the total for the quarter.
(a)
Sales Budget
|
April
|
May
|
June
|
Quarter
|
||||
---|---|---|---|---|---|---|---|---|
select an opening sales budget item
|
enter a number of units | enter a number of units | enter a number of units | enter a number of units | ||||
select a sales budget item
|
$enter a dollar amount rounded to 2 decimal places | $enter a dollar amount rounded to 2 decimal places | $enter a dollar amount rounded to 2 decimal places | $enter a dollar amount rounded to 2 decimal places | ||||
select a closing sales budget item
|
$enter a total amount for the sales budget | $enter a total amount for the sales budget | $enter a total amount for the sales budget | $enter a total amount for the sales budget |
(Round answers to 2 decimal places, e.g. 15.25.)
Cash Collections Budget
|
April
|
May
|
June
|
Quarter
|
||||
---|---|---|---|---|---|---|---|---|
Beginning A/R (April)
|
$enter a dollar amount rounded to 2 decimal places | $enter a dollar amount rounded to 2 decimal places | $enter a dollar amount rounded to 2 decimal places | $enter a dollar amount rounded to 2 decimal places | ||||
April cash sales
|
enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | ||||
April credit sales
|
enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | ||||
May cash sales
|
enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | ||||
May credit sales
|
enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | ||||
June cash sales
|
enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | ||||
June credit sales
|
enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | enter a dollar amount rounded to 2 decimal places | ||||
Total cash receipts
|
Trending now
This is a popular solution!
Step by step
Solved in 4 steps