Solution and Explanation:
a) The Sales budget
January February March
Sales revenue 120000 126000 132300
(120000 multiply with 1.05) (126000 multiply 1.05)
b) The Sales revenue = 120000 plus 126000 plus 132300 = 378300
c) The Schedule of the Cash receipt
January February March
Receipt from January Sales 84000 24000 12000
Receipt from February Sales 88200 25200
Receipt from March Sales 92610
Total 84000 112200 129810
d) The Account receivable is c = [tex]=(126000 * 10 \%+132300 * 30 \%)[/tex] = 52290