• Join over 1.2 million students every month
  • Accelerate your learning by 29%
  • Unlimited access from just £6.99 per month

Victoria Kite Company is a small Melbourne firm that sells kites on the Web wants a master budget for the next three months, beginning January 1, 2005. When developing the master budget it was discovered that only 60% of the current sales are

Extracts from this document...

Introduction

Group Project Unit Four ACG_420 Managerial Accounting And Organizational Controls July 1, 2006 Victoria Kite Company's Master Budget Schedules Schedule A: Sales Budget January February March Total Recent & Forecasted Sales $62,000 $75,000 $38,000 $175,000 Schedule B: Cash Collections January February March Totals 60% of Current Month Sales $37,200 $45,000 $22,800 $105,000 30% of Previous Month Sales 7,500 18,600 22,500 48,600 10% of 2 Months Earlier 2,500 2,500 6,200 11,200 Totals $ 47,200 $ 66,100 $ 51,500 $ 164,800 Schedule C: Purchases January February March Totals Desired ending inventory $ 6,000 $ 6,000 $ 6,000 $ 18,000 Cost of goods sold 31,000 37,500 19,000 87,500 Total needed 37,000 43,500 25,000 105,500 Less beginning inventory 39,050 8,050 6,000 53,100 Purchases $ - $ 35,450 $ 19,000 $ 52,400 Schedule D: Disbursements January February March Total 100% of last months purchases $ 35,550 $ - $ 35,450 $ 71,000 Cash Budget Jan Feb March Beginning cash balance $ 5,000 $ 5,100 $37,692 Minimum cash balance desired $ 5,000 $ 5,000 $ 5,000 Available cash balance $ - $ 100 $32,692 Cash Receipts and Disbursements Cash Collections $ 47,200 ...read more.

Middle

An ending minimum cash balance of $5,000 is desired at the end of each month and the budget shows an ending balance of ($10,400) therefore creating the need for a loan of $15,500 giving Victoria Kite Company a closing cash balance of $5,100 at the end of January 2005. (See table 1) Victoria Kite Company needs to take out a bank loan due to the lack of funds to pay the larger rent and monthly costs. The company only has the minimum starting cash balance causing a shortage when subtracting the disbursements from the cash receipts. Table 1 Cash budget Jan-05 Feb-05 Mar-05 Cash balance at the beginning of the month $5,000.00 $5,100.00 $37,692.00 Cash collected from sales $47,200.00 $66,100.00 $51,500.00 Total cash available $52,200.00 $71,200.00 $89,192.00 Cash disbursed for operations ($61,100.00) ($17,750.00) ($53,200.00) Furniture's & Fixtures ($3,000.00) Dividends ($1,500.00) Total cash disbursement ($62,600.00) ($17,750.00) ($56,200.00) Balance at the end of month before bank loan ($10,400.00) $53,450.00 $32,992.00 Required closing balance $5,000.00 $5,000.00 $5,000.00 Bank loan received $15,500.00 Bank loan repaid ($15,500.00) ...read more.

Conclusion

One other option would be to offer a cash back discount like 5% for paying within the specified net 30 day terms. This offers an incentive to both the customer and the company. The Victoria Kite Company comes to a negative excessive cash balance in January requiring them to get a bank loan. The terms of the loan are the loan has to be paid in $500 increments with 10% interest rate. The accounts receivable, cash and credit payments are the income sources that will be used to repay the bank loan. A bank loan also helps a company grow faster than it may be able to grow without the added money. If a business is working at its full capacity and still unable to meet customer demand, it may be worth taking out a bank loan to increase the facility to be able to meet customer demand. Repayment of the bank loan will be paid back in full with interest in the month of February 2005 due to the increase cash collections from sales operation sources providing the cash flow for the repayment of the bank loan. ...read more.

The above preview is unformatted text

This student written piece of work is one of many that can be found in our GCSE Accounting & Finance section.

Found what you're looking for?

  • Start learning 29% faster today
  • 150,000+ documents available
  • Just £6.99 a month

Not the one? Search for your essay title...
  • Join over 1.2 million students every month
  • Accelerate your learning by 29%
  • Unlimited access from just £6.99 per month

See related essaysSee related essays

Related GCSE Accounting & Finance essays

  1. This report has been produced as evidence for Unit 9 - 'Financial Services' - ...

    But by factoring, they are able to raise cash from approved invoices in as little as 24 hours. Other types of financing generally require two years in business and a profit. One of the banks that provide this service is the bank of Scotland.

  2. Unit 5 Introduction to Accounting

    not be paid until after other classes of shares have been paid, * the shares may not be tradable until a certain date or event. This may happen, for example, when shares issued to employees as part of their remuneration may not be immediately traded in order to give them a long term interest in the company.

  1. What does Finance involve.

    * In multi-product companies, it assumes that the relative proportions of each product sold and produced are constant (i.e., the sales mix is constant). Above are some of main limitations of break even group now I will apply them to my business and see what these limitations mean to my break even chart and my business.

  2. Wilson Lumber Company Case

    72.40% 70 345010.6157 Investment in A/P 75.80% 40 207669.8514 Total Required Resources Investment 387473.4607 Required Resources Investment (with 2.091 million sales) Percent of Sales (based on 1984 percentages) Cash Conversion Cycle Investment in A/R 100.00% 37 209210.9873 Investment in Inventories 72.40% 70 288566.879 Investment in A/P 75.80% 40 173695.0637 Total

  1. Complete Report on Askari Commercial Bank

    Inspiring employee relationships: We strongly believe that the interests of the Bank and the employees are inseparable. At Askari, we try to create a 'we' culture where there is mutual trust and respect for each other. We encourage ownership behavior so that everyone feels responsible for the performance and reputation of the Bank.

  2. Budget in multinational company

    INTRODUCTION 4 2. CRITICISMS OF BUDGET 4 3. BUDGET IN MODERN COMPANIES 6 4. WHAT IS A BUDGET 6 5. INNOVATION IN BUDGETARY CONTROL 6 5.1 BENCHMARKING 7 5.2 ROLLING FINANCIAL FORECASTING AND ENTERPRISEWIDE INFORMATION SYSTEM 7 5.3 ACTIVITY-BASED MANAGEMENT SYSTEM 8 5.4 BALANCED SCORECARD 8 6. CONCLUSION 9 REFERENCES 10 BIBLIOGRAPHY 10 1.

  1. Mr Carter has requested that I research the financial needs of potential and current ...

    Established families (40-50) The financial needs of an established family are similar to a young family. The variation is that it is not likely for this age group to pay into an endowment fund (although they may have done so earlier in their life).

  2. In this assignment I will be consulting a university student's Budget schedule I will ...

    Referred to the Budget schedule and identified the deficit of the student's monthly budget. Knowing that a university student is always under stress in all matters including in financial terms to cover the monthly overdraft the student can take a student loan from any high street bank.

  • Over 160,000 pieces
    of student written work
  • Annotated by
    experienced teachers
  • Ideas and feedback to
    improve your own work