Cornerstone Exercise 8.11 (Algorithmic)

Cash Receipts Budget and Accounts Receivable Aging Schedule

Shalimar Company manufactures and sells industrial products. For next year, Shalimar has budgeted the following sales:

Quarter 1 $4,670,000

Quarter 2 5,230,000

Quarter 3 2,850,000

Quarter 4 7,970,000

In Shalimars experience, 10 percent of sales are paid in cash. Of the sales on account, 65 percent are collected in the quarter of sale, 25 percent are collected in the quarter following the sale, and 7 percent are collected in the second quarter after the sale. The remaining 3 percent are never collected. Total sales for the third quarter of the current year are $5,000,000 and for the fourth quarter of the current year are $6,950,000.

Required:

1. Calculate cash sales and credit sales expected in the last two quarters of the current year, and in each quarter of next year.

Quarter Cash Sales Credit Sales

3, current year $

$

4, current year

1, next year

2, next year

3, next year

4, next year

Hide

2. Construct a cash receipts budget for Shalimar Company for each quarter of the next year, showing the cash sales and the cash collections from credit sales. If an amount is zero, enter "0".

Shalimar Company

Cash Receipts Budget

For the Coming Year

Quarter 1

Quarter 2

Quarter 3

Quarter 4

Cash sales

$

$

$

$

Received on account from:

Quarter 3, current year

Quarter 4, current year

Quarter 1, next year

Quarter 2, next year

Quarter 3, next year

Quarter 4, next year

Total cash receipts

$

$

$

$

Hide

3. What if the recession led Shalimars top management to assume that in the next year 10 percent of credit sales would never be collected? The expected payment percentages in the quarter of sale and the quarter after sale are assumed to be the same. How would that affect cash received in each quarter? Construct a revised cash budget using the new assumption.

Shalimar Company

Cash Receipts Budget

For the Coming Year

Quarter 1

Quarter 2

Quarter 3

Quarter 4

Cash sales

$

$

$

$

Received on account from:

Quarter 4, current year

Quarter 1, next year

Quarter 2, next year

Quarter 3, next year

Quarter 4, next year

Total cash receipts

$

$

$

$

Check My Work

Icon Key

Previous Question 3 of 3001_Cornerstone Exercise 08.11 Algorithmic