Question
The management team of Zachary Modems, Inc. (ZMI) wants to investigate the effect of several different growth rates on sales and cash receipts. Cash sales
The management team of Zachary Modems, Inc. (ZMI) wants to investigate the effect of several different growth rates on sales and cash receipts. Cash sales for the month of January are expected to be $200,000. Credit sales for January are expected to be $1,000,000. ZMI collects 100 percent of credit sales in the month following the month of sale. Assume a beginning balance in accounts receivable of $960,000.
Required
Calculate the amount of sales and cash receipts for the months of February and March assuming a growth rate of 2 percent and 4 percent. The results at a growth rate of 1 percent are shown as an example.
| Sales Budget | |||||||||||
| Jan | Feb | Mar | |||||||||
| Cash sales | $ | 200,000 | $ | 202,000 | $ | 204,020 | |||||
| Sales on account | 1,000,000 | 1,010,000 | 1,020,100 | ||||||||
| Total budgeted sales | $ | 1,200,000 | $ | 1,212,000 | $ | 1,224,120 | |||||
| Schedule of Cash Receipts | |||||||||||
| Current cash sales | $ | 200,000 | $ | 202,000 | $ | 204,020 | |||||
| Plus collections from accounts receivable | 960,000 | 1,000,000 | 1,010,000 | ||||||||
| Total budgeted collections | $ | 1,160,000 | $ | 1,202,000 | $ | 1,214,020 | |||||
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started
Managerial Accounting
Authors: Ray Garrison, Eric Noreen, Peter Brewer
15th edition
978-0077522940
