Minor Landscaping Company is preparing its budget for the first quarter of 2022. The next step in the budgeting process is to prepare a cash receipts schedule and a cash payments schedule. To that end the following information has been collected. Clients usually pay 60% of their fee in the month that service is provided, 30% the month after, and 10% the second month after receiving service. Actual service revenue for 2021 and expected service revenues for 2022 are: November 2021, $120,000; December 2021, $110,000; January 2022, $140,000; February 2022, $160,000; March 2022, $170,000. Purchases on landscaping supplies (direct materials) are paid 40% in the month of purchase and 60% the following month. Actual purchases for 2021 and expected purchases for 2022 are: December 2021, $21,000; January 2022, $20,000; February 2022, $22,000; March 2022, $27,000.
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
![Prepare a schedule of expected payments for landscaping supplies for each month in the first quarter of 2022 and for the quarter
in total:
December $
January
February
March
Total
payments
January
Accounts Receivable $
MINOR LANDSCAPING COMPANY
Schedule of Expected Payments for Landscaping Supplies
For the Quarter Ending March 31, 2022
February
Accounts Payable
<A
Determine the account receivable balances at March 31, 2022:
$
Determine the account payable balances at March 31, 2022:
$
$
March
$
$
Qua](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F0ef30333-002e-4001-8a6b-4dc376258695%2F2aadf8f2-2cb3-4e69-8afc-e81138292ca6%2Fzv33q0p_processed.png&w=3840&q=75)
![Minor Landscaping Company is preparing its budget for the first quarter of 2022. The next step in the budgeting process is to prepare
a cash receipts schedule and a cash payments schedule. To that end the following information has been collected.
Clients usually pay 60% of their fee in the month that service is provided, 30% the month after, and 10% the second month after
receiving service.
Actual service revenue for 2021 and expected service revenues for 2022 are: November 2021, $120,000; December 2021, $110,000;
January 2022, $140,000; February 2022, $160,000; March 2022, $170,000.
Purchases on landscaping supplies (direct materials) are paid 40% in the month of purchase and 60% the following month. Actual
purchases for 2021 and expected purchases for 2022 are: December 2021, $21,000; January 2022, $20,000; February 2022,
$22,000; March 2022, $27,000.
Prepare a schedule of expected collections from clients for each month in the first quarter of 2022 and for the quarter in total:
November $
December
January
February
March
Total
collections
$
January
12,000
33,000
84,000
129,000
MINOR LANDSCAPING COMPANY
Schedule of Expected Collections From Clients
For the Quarter Ending March 31, 2022
February
$
$
LA
11,000
84,000
84,000
149,000
$
$
LA
March
14,000
48,000
102,000
164,000
$
$
Qua](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F0ef30333-002e-4001-8a6b-4dc376258695%2F2aadf8f2-2cb3-4e69-8afc-e81138292ca6%2Fq4e032l_processed.png&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Step by step
Solved in 3 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![EBK CONTEMPORARY FINANCIAL MANAGEMENT](https://www.bartleby.com/isbn_cover_images/9781337514835/9781337514835_smallCoverImage.jpg)
![Fundamentals Of Financial Management, Concise Edi…](https://www.bartleby.com/isbn_cover_images/9781337902571/9781337902571_smallCoverImage.jpg)
![EBK CONTEMPORARY FINANCIAL MANAGEMENT](https://www.bartleby.com/isbn_cover_images/9781337514835/9781337514835_smallCoverImage.jpg)
![Fundamentals Of Financial Management, Concise Edi…](https://www.bartleby.com/isbn_cover_images/9781337902571/9781337902571_smallCoverImage.jpg)