Question

In: Accounting

The LaPann Company has obtained the following sales forecast data: July August September October Cash sales...

The LaPann Company has obtained the following sales forecast data:

July August September October

Cash sales $80,000 $70,000 $50,000 $60,000
Credit sales 240,000 220,000 180,000 200,000

The regular pattern of collection of credit sales is 20% in the month of sale, 70% in the following the month of sale and the remainder in the second month following the month of sale. There are no bad debts.

The budgeted accounts receivable balance on September 30 would be:

Solutions

Expert Solution

For budgeted accounts receivable balance on September 30 calculation would be as under:
July August September October
Cash sales $    80,000 $    70,000 $    50,000 $    60,000
Credit sales $ 240,000 $ 220,000 $ 180,000 $ 200,000
Total Sales $ 320,000 $ 290,000 $ 230,000 $ 260,000
Cash Receipts
Cash sales $    80,000 $    70,000 $    50,000 $    60,000
Current month credit sales $    48,000 $    44,000 $    36,000 $    40,000
Prev month credit sales $ 168,000 $ 154,000 $ 126,000
Prev 2nd month credit sales $    24,000 $    22,000
Total Collection $ 128,000 $ 282,000 $ 264,000 $ 248,000
Accounts Receivable $ 192,000 $ 200,000 $ 166,000 $ 178,000

Budgeted Accounts Receivable balance as on September 30 is $ 166,000.

Please Like.


Related Solutions

Razz Corporation has budgeted for the following sales: July $425,000 August $510,000 September     $605,000 October $860,000...
Razz Corporation has budgeted for the following sales: July $425,000 August $510,000 September     $605,000 October $860,000 November $715,000 December $680,000 Sales are collected as follows: 10% in the month of sale; 60% in the month following the sale; and the remaining 30% in the second month following the sale. 1. What is the budgeted total cash collected in December? 2. In Razz's budgeted balance sheet at December 31, at what amount will accounts receivable be shown?
Harrti Corporation has budgeted for the following sales: July $441,000 August $595,000 September $674,000 October $923,000...
Harrti Corporation has budgeted for the following sales: July $441,000 August $595,000 September $674,000 October $923,000 November $721,000 December $686,000 Sales are collected as follows: 10% in the month of sale; 60% in the month following the sale; and the remaining 30% in the second month following the sale. In Razz's budgeted balance sheet at December 31, at what amount will accounts receivable be shown? $686,000 $617,400 $833,700 $216,300
Question 3 – Cash Budgeting Henry’s forecasted data is as follows: June July August September October...
Question 3 – Cash Budgeting Henry’s forecasted data is as follows: June July August September October Credit Sales 360,000 330,000 300,000 390,000 660,000 Credit Purchases 210,000 240,000 180,000 270,000 600,000 From past experience Henry’s has found that Accounts Receivable pay as follows: 60% in the month the sale 30% in the month following the sale 8% two months after the sale 2% are never collected (become bad debts). It is Henry’s policy to pay Accounts Payable in the month following...
Harrti Corporation has budgeted for the following sales: July $ 449,000 August $ 584,000 September $...
Harrti Corporation has budgeted for the following sales: July $ 449,000 August $ 584,000 September $ 617,000 October $ 892,000 November $ 750,000 December $ 710,000 Sales are collected as follows: 15% in the month of sale; 65% in the month following the sale; and the remaining 20% in the second month following the sale. In Razz's budgeted balance sheet at December 31, at what amount will accounts receivable be shown?
The Sun Pacific Company budgeted the following sales: July                 200,000 August            210,000 September
The Sun Pacific Company budgeted the following sales: July                 200,000 August            210,000 September      190,000 Sales in May were 190,000 and in June 180,000. 60% of sales are cash, 30% of sales are to be collected the next month, and the remaining 10% in 2 months. Budgeted purchases of the required materials for production are: July                 100,000 August            105,000 September      95,000 Purchases in June were 90,000. 70% of purchases are cash and 30% should be paid the next month. Direct Labor...
The Sun Pacific Company budgeted the following sales: July                 210,000 August            220,000 September
The Sun Pacific Company budgeted the following sales: July                 210,000 August            220,000 September       190,000 Sales in May were 190,000 and in June 180,000. 60% of sales are cash, 30% of sales are to be collected the next month, and the remaining 10% in 2 months. Budgeted purchases of the required materials for production are: July                 110,000 August            115,000 September       95,000 Purchases in June were 90,000. 70% of purchases are cash and 30% should be paid the next month. Direct Labor...
The Sun Pacific Company budgeted the following sales: July                 210,000 August            220,000 September
The Sun Pacific Company budgeted the following sales: July                 210,000 August            220,000 September       190,000 Sales in May were 190,000 and in June 180,000. 60% of sales are cash, 30% of sales are to be collected the next month, and the remaining 10% in 2 months. Budgeted purchases of the required materials for production are: July                 110,000 August            115,000 September       95,000 Purchases in June were 90,000. 70% of purchases are cash and 30% should be paid the next month. Direct Labor...
The Sun Pacific Company budgeted the following sales: July 210,000 August 220,000 September 190,000 Sales in...
The Sun Pacific Company budgeted the following sales: July 210,000 August 220,000 September 190,000 Sales in May were 190,000 and in June 180,000. 60% of sales are cash, 30% of sales are to be collected the next month, and the remaining 10% in 2 months. Budgeted purchases of the required materials for production are: July 110,000 August 115,000 September 95,000 Purchases in June were 90,000. 70% of purchases are cash and 30% should be paid the next month. Direct Labor...
Jannusch Corporation makes one product. Budgeted unit sales for July, August, September, and October are 10,000,...
Jannusch Corporation makes one product. Budgeted unit sales for July, August, September, and October are 10,000, 11,600, 13,300, and 12,700 units, respectively. The ending finished goods inventory should equal 20% of the following month's sales. The budgeted required production for August is closest to: A) 11,600 units B) 11,940 units C) 14,260 units D) 16,580 units
Hector Company reports the following: July August September Sales $ 31,000 $ 39,000 $ 43,000 Purchases...
Hector Company reports the following: July August September Sales $ 31,000 $ 39,000 $ 43,000 Purchases 17,670 22,230 31,000 Payments for purchases are made in the month after purchase. Selling expenses are 20% of sales, administrative expenses are 12% of sales, and both are paid in the month of sale. Rent expense of $3,300 is paid monthly. Depreciation expense is $1,500 per month. Prepare a schedule of budgeted cash payments for August and September. HECTOR COMPANY Budgeted Cash Payments For...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT