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 $4,680,000 Quarter 2 5,690,000 Quarter 3 6,780,000 Quarter 4 8,040,000 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 $5,050,000 and for the fourth quarter of the current year are $6,950,000. 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 9cdb200a100707b_1 $fill in the blank 9cdb200a100707b_2 4, current year fill in the blank 9cdb200a100707b_3 fill in the blank 9cdb200a100707b_4 1, next year fill in the blank 9cdb200a100707b_5 fill in the blank 9cdb200a100707b_6 2, next year fill in the blank 9cdb200a100707b_7 fill in the blank 9cdb200a100707b_8 3, next year fill in the blank 9cdb200a100707b_9 fill in the blank 9cdb200a100707b_10 4, next year fill in the blank 9cdb200a100707b_11 fill in the blank 9cdb200a100707b_12   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 CompanyCash Receipts BudgetFor the Coming Year   Quarter 1 Quarter 2 Quarter 3 Quarter 4           Cash sales $fill in the blank cea1fdf3903f011_1 $fill in the blank cea1fdf3903f011_2 $fill in the blank cea1fdf3903f011_3 $fill in the blank cea1fdf3903f011_4 Received on account from:         Quarter 3, current year fill in the blank cea1fdf3903f011_5       Quarter 4, current year fill in the blank cea1fdf3903f011_6 fill in the blank cea1fdf3903f011_7     Quarter 1, next year fill in the blank cea1fdf3903f011_8 fill in the blank cea1fdf3903f011_9 fill in the blank cea1fdf3903f011_10   Quarter 2, next year   fill in the blank cea1fdf3903f011_11 fill in the blank cea1fdf3903f011_12 fill in the blank cea1fdf3903f011_13 Quarter 3, next year     fill in the blank cea1fdf3903f011_14 fill in the blank cea1fdf3903f011_15 Quarter 4, next year fill in the blank cea1fdf3903f011_16 fill in the blank cea1fdf3903f011_17 fill in the blank cea1fdf3903f011_18 fill in the blank cea1fdf3903f011_19 Total cash receipts $fill in the blank cea1fdf3903f011_20 $fill in the blank cea1fdf3903f011_21 $fill in the blank cea1fdf3903f011_22 $fill in the blank cea1fdf3903f011_23   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 CompanyCash Receipts BudgetFor the Coming Year   Quarter 1 Quarter 2 Quarter 3 Quarter 4           Cash sales $fill in the blank 32b912fd007404c_1 $fill in the blank 32b912fd007404c_2 $fill in the blank 32b912fd007404c_3 $fill in the blank 32b912fd007404c_4 Received on account from:         Quarter 4, current year fill in the blank 32b912fd007404c_5       Quarter 1, next year fill in the blank 32b912fd007404c_6 fill in the blank 32b912fd007404c_7     Quarter 2, next year   fill in the blank 32b912fd007404c_8 fill in the blank 32b912fd007404c_9   Quarter 3, next year     fill in the blank 32b912fd007404c_10 fill in the blank 32b912fd007404c_11 Quarter 4, next year       fill in the blank 32b912fd007404c_12 Total cash receipts $fill in the blank 32b912fd007404c_13 $fill in the blank 32b912fd007404c_14 $fill in the blank 32b912fd007404c_15 $fill in the blank 32b912fd007404c_16

Managerial Accounting: The Cornerstone of Business Decision-Making
7th Edition
ISBN:9781337115773
Author:Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Chapter9: Profit Planning And Flexible Budgets
Section: Chapter Questions
Problem 23BEA: Preparing a Direct Materials Purchases Budget Patrick Inc. makes industrial solvents sold in...
icon
Related questions
Topic Video
Question

Question Content Area

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 $4,680,000
Quarter 2 5,690,000
Quarter 3 6,780,000
Quarter 4 8,040,000

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 $5,050,000 and for the fourth quarter of the current year are $6,950,000.

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 9cdb200a100707b_1 $fill in the blank 9cdb200a100707b_2
4, current year fill in the blank 9cdb200a100707b_3 fill in the blank 9cdb200a100707b_4
1, next year fill in the blank 9cdb200a100707b_5 fill in the blank 9cdb200a100707b_6
2, next year fill in the blank 9cdb200a100707b_7 fill in the blank 9cdb200a100707b_8
3, next year fill in the blank 9cdb200a100707b_9 fill in the blank 9cdb200a100707b_10
4, next year fill in the blank 9cdb200a100707b_11 fill in the blank 9cdb200a100707b_12
 

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 CompanyCash Receipts BudgetFor the Coming Year
  Quarter 1 Quarter 2 Quarter 3 Quarter 4
         
Cash sales $fill in the blank cea1fdf3903f011_1 $fill in the blank cea1fdf3903f011_2 $fill in the blank cea1fdf3903f011_3 $fill in the blank cea1fdf3903f011_4
Received on account from:        
Quarter 3, current year fill in the blank cea1fdf3903f011_5      
Quarter 4, current year fill in the blank cea1fdf3903f011_6 fill in the blank cea1fdf3903f011_7    
Quarter 1, next year fill in the blank cea1fdf3903f011_8 fill in the blank cea1fdf3903f011_9 fill in the blank cea1fdf3903f011_10  
Quarter 2, next year   fill in the blank cea1fdf3903f011_11 fill in the blank cea1fdf3903f011_12 fill in the blank cea1fdf3903f011_13
Quarter 3, next year     fill in the blank cea1fdf3903f011_14 fill in the blank cea1fdf3903f011_15
Quarter 4, next year fill in the blank cea1fdf3903f011_16 fill in the blank cea1fdf3903f011_17 fill in the blank cea1fdf3903f011_18 fill in the blank cea1fdf3903f011_19
Total cash receipts $fill in the blank cea1fdf3903f011_20 $fill in the blank cea1fdf3903f011_21 $fill in the blank cea1fdf3903f011_22 $fill in the blank cea1fdf3903f011_23
 

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 CompanyCash Receipts BudgetFor the Coming Year
  Quarter 1 Quarter 2 Quarter 3 Quarter 4
         
Cash sales $fill in the blank 32b912fd007404c_1 $fill in the blank 32b912fd007404c_2 $fill in the blank 32b912fd007404c_3 $fill in the blank 32b912fd007404c_4
Received on account from:        
Quarter 4, current year fill in the blank 32b912fd007404c_5      
Quarter 1, next year fill in the blank 32b912fd007404c_6 fill in the blank 32b912fd007404c_7    
Quarter 2, next year   fill in the blank 32b912fd007404c_8 fill in the blank 32b912fd007404c_9  
Quarter 3, next year     fill in the blank 32b912fd007404c_10 fill in the blank 32b912fd007404c_11
Quarter 4, next year       fill in the blank 32b912fd007404c_12
Total cash receipts $fill in the blank 32b912fd007404c_13 $fill in the blank 32b912fd007404c_14 $fill in the blank 32b912fd007404c_15 $fill in the blank 32b912fd007404c_16
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Knowledge Booster
Performance measurements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
Managerial Accounting: The Cornerstone of Busines…
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Cornerstones of Cost Management (Cornerstones Ser…
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Fundamentals of Financial Management, Concise Edi…
Fundamentals of Financial Management, Concise Edi…
Finance
ISBN:
9781285065137
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781285867977
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning