Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Shalimar Company manufactures and sells industrial products. For next year, Shalimar has budgeted the following sales: Quarter 1 $ 4 , 6 4 0 ,

Shalimar Company manufactures and sells industrial products. For next year, Shalimar has budgeted the following sales:
Quarter 1 $4,640,000
Quarter 25,870,000
Quarter 35,510,000
Quarter 48,390,000
In Shalimar's 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 $5,190,000 and for the fourth quarter of the current year are $7,490,000.
Required:
Question Content Area
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 $fill in the blank 6618fdf9bfd5fc2_1
519,000
$fill in the blank 6618fdf9bfd5fc2_2
4,671,000
4, current year fill in the blank 6618fdf9bfd5fc2_3
749,000
fill in the blank 6618fdf9bfd5fc2_4
6,741,000
1, next year fill in the blank 6618fdf9bfd5fc2_5
464,000
fill in the blank 6618fdf9bfd5fc2_6
4,176,000
Correct
2, next year fill in the blank 6618fdf9bfd5fc2_7
587,000
fill in the blank 6618fdf9bfd5fc2_8
5,283,000
3, next year fill in the blank 6618fdf9bfd5fc2_9
551,000
fill in the blank 6618fdf9bfd5fc2_10
4,959,000
4, next year fill in the blank 6618fdf9bfd5fc2_11
839,000
fill in the blank 6618fdf9bfd5fc2_12
7,551,000
Feedback Area
Feedback
Question Content Area
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 $fill in the blank 741d9cfc4fb5ff5_1
464,000
$fill in the blank 741d9cfc4fb5ff5_2
587,000
$fill in the blank 741d9cfc4fb5ff5_3
551,000
$fill in the blank 741d9cfc4fb5ff5_4
839,000
Received on account from:
Quarter 3, current year fill in the blank 741d9cfc4fb5ff5_5
Quarter 4, current year fill in the blank 741d9cfc4fb5ff5_6
fill in the blank 741d9cfc4fb5ff5_7
Quarter 1, next year fill in the blank 741d9cfc4fb5ff5_8
fill in the blank 741d9cfc4fb5ff5_9
fill in the blank 741d9cfc4fb5ff5_10
Quarter 2, next year fill in the blank 741d9cfc4fb5ff5_11
fill in the blank 741d9cfc4fb5ff5_12
fill in the blank 741d9cfc4fb5ff5_13
Quarter 3, next year fill in the blank 741d9cfc4fb5ff5_14
fill in the blank 741d9cfc4fb5ff5_15
Quarter 4, next year fill in the blank 741d9cfc4fb5ff5_16
0
fill in the blank 741d9cfc4fb5ff5_17
0
fill in the blank 741d9cfc4fb5ff5_18
0
fill in the blank 741d9cfc4fb5ff5_19
Total cash receipts $fill in the blank 741d9cfc4fb5ff5_20
$fill in the blank 741d9cfc4fb5ff5_21
$fill in the blank 741d9cfc4fb5ff5_22
$fill in the blank 741d9cfc4fb5ff5_23
Feedback Area
Feedback
Use the credit sales calculated in Requirement 1. to determine cash receipts for the coming year. Apply the percentages given to the applicable quarter.
Question Content Area
3. What if the recession led Shalimar's 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 $fill in the blank 07b0b101706d047_1
$fill in the blank 07b0b101706d047_2
$fill in the blank 07b0b101706d047_3
$fill in the blank 07b0b101706d047_4
Received on account from:
Quarter 4, current year fill in the blank 07b0b101706d047_5
Quarter 1, next year fill in the blank 07b0b101706d047_6
fill in the blank 07b0b101706d047_7
Quarter 2, next year fill in the blank 07b0b101706d047_8
fill in the blank 07b0b101706d047_9
Quarter 3, next year fill in the blank 07b0b101706d047_10
fill in the blank 07b0b101706d047_11
Quarter 4, next year fill in the blank 07b0b101706d047_12
Total cash receipts $fill in the blank 07b0b101706d047_13
$fill in the blank 07b0b101706d047_14
$fill in the blank 07b0b101706d047_15
$fill in the blank 07b0b101706d047_16Feadback
T Check My Wark
Use the credit sales calculated in Requirement 1. to determine cash receipts for the coming year. Apply the percentages given to the applicable quarter.
quarter? Construct a revised cash budget using the new assumption.
image text in transcribed

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Accounting Theory

Authors: William R. Scott

3rd Edition

0130655775, 9780130655776

More Books

Students also viewed these Accounting questions

Question

4 How can employee involvement be achieved?

Answered: 1 week ago