Question

Timpco, a retailer, makes both cash and credit sales (.e., sales on open account). Information regarding budgeted sales for the last quarter of the year is as follows: Cash sales Credit sales Total October $ 115,000 115,800 $ 230,000 November $ 95,000 114,000 $ 209,000 December $ 95,000 104,500 $ 199,500 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 Timpco is approximately 30%.) All merchandise purchases are made on credit, with 20% paid in the month of purchase and the remainder paid in the following month. No cash discounts for early payment are in effect. Required: 1. Calculate the budgeted total cash receipts for November and December. (Round your intermediate calculations and final answers to the nearest whole dollar amount.) 2. Calculate budgeted cash disbursements for November and December (budgeted total sales for January of the coming year equals $190,000). November 200,758 December 196,728 $ $ 1. Total cash receipts 2. Budgeted cash disbursements

Answer 1

1. Budgeted Cash Receipts:
November:
Cash sales =	$      95,000
Collection of accounts receivable:
From Oct Sales:
(115000*(1-0.05))*0.4*0.75*(1-0.015)	$      32,283
(115000*(1-0.05))*0.4*(1-0.75)	$      10,925
From Nov Sales:
(114000*(1-0.05))*0.6*0.75*(1-0.015)	$      48,004
(114000*(1-0.05))*0.6*(1-0.75)	$      16,245	$     202,457
December:
Cash sales =	$      95,000
Collection of accounts receivable:
From Nov Sales:
(114000*(1-0.05))*0.4*0.75*(1-0.015)	$      32,003
(114000*(1-0.05))*0.4*(1-0.75)	$      10,830
From Dec Sales:
(104500*(1-0.05))*0.6*0.75*(1-0.015)	$      44,004
(104500*(1-0.05))*0.6*(1-0.75)	$      14,891	$     196,728
2. Budgeted Cash Disbursements:
November:
From Nov sales:
(199500*(1-0.3))*0.2	$      27,930
From Oct sales:
(209000*(1-0.3))*0.8	$     117,040	$     144,970
December:
From Dec Sales:
(190000*(1-0.3))*0.2	$      26,600
From Nov Sales:
(199500*(1-0.3))*0.8	$     111,720	$     138,320