Shalimar Company manufactures and sells industrial products. For next year, Shalimar has budgeted the following sales: Quarter 1 $4,620,000 Quarter 2 5,150,000 Quarter 3 4,890,000 Quarter 4 8,480,000 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 $5,040,000 and for the fourth quarter of the current year are $7,680,000. 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 1d3d12fb3fb1016_1 $fill in the blank 1d3d12fb3fb1016_2 4, current year fill in the blank 1d3d12fb3fb1016_3 fill in the blank 1d3d12fb3fb1016_4 1, next year fill in the blank 1d3d12fb3fb1016_5 fill in the blank 1d3d12fb3fb1016_6 2, next year fill in the blank 1d3d12fb3fb1016_7 fill in the blank 1d3d12fb3fb1016_8 3, next year fill in the blank 1d3d12fb3fb1016_9 fill in the blank 1d3d12fb3fb1016_10 4, next year fill in the blank 1d3d12fb3fb1016_11 fill in the blank 1d3d12fb3fb1016_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 b08a63058ff9037_1 $fill in the blank b08a63058ff9037_2 $fill in the blank b08a63058ff9037_3 $fill in the blank b08a63058ff9037_4 Received on account from: Quarter 3, current year fill in the blank b08a63058ff9037_5 Quarter 4, current year fill in the blank b08a63058ff9037_6 fill in the blank b08a63058ff9037_7 Quarter 1, next year fill in the blank b08a63058ff9037_8 fill in the blank b08a63058ff9037_9 fill in the blank b08a63058ff9037_10 Quarter 2, next year fill in the blank b08a63058ff9037_11 fill in the blank b08a63058ff9037_12 fill in the blank b08a63058ff9037_13 Quarter 3, next year fill in the blank b08a63058ff9037_14 fill in the blank b08a63058ff9037_15 Quarter 4, next year fill in the blank b08a63058ff9037_16 fill in the blank b08a63058ff9037_17 fill in the blank b08a63058ff9037_18 fill in the blank b08a63058ff9037_19 Total cash receipts $fill in the blank b08a63058ff9037_20 $fill in the blank b08a63058ff9037_21 $fill in the blank b08a63058ff9037_22 $fill in the blank b08a63058ff9037_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 12d484f6a072019_1 $fill in the blank 12d484f6a072019_2 $fill in the blank 12d484f6a072019_3 $fill in the blank 12d484f6a072019_4 Received on account from: Quarter 4, current year fill in the blank 12d484f6a072019_5 Quarter 1, next year fill in the blank 12d484f6a072019_6 fill in the blank 12d484f6a072019_7 Quarter 2, next year fill in the blank 12d484f6a072019_8 fill in the blank 12d484f6a072019_9 Quarter 3, next year fill in the blank 12d484f6a072019_10 fill in the blank 12d484f6a072019_11 Quarter 4, next year fill in the blank 12d484f6a072019_12 Total cash receipts $fill in the blank 12d484f6a072019_13 $fill in the blank 12d484f6a072019_14
Shalimar Company manufactures and sells industrial products. For next year, Shalimar has budgeted the following sales: Quarter 1 $4,620,000 Quarter 2 5,150,000 Quarter 3 4,890,000 Quarter 4 8,480,000 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 $5,040,000 and for the fourth quarter of the current year are $7,680,000. 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 1d3d12fb3fb1016_1 $fill in the blank 1d3d12fb3fb1016_2 4, current year fill in the blank 1d3d12fb3fb1016_3 fill in the blank 1d3d12fb3fb1016_4 1, next year fill in the blank 1d3d12fb3fb1016_5 fill in the blank 1d3d12fb3fb1016_6 2, next year fill in the blank 1d3d12fb3fb1016_7 fill in the blank 1d3d12fb3fb1016_8 3, next year fill in the blank 1d3d12fb3fb1016_9 fill in the blank 1d3d12fb3fb1016_10 4, next year fill in the blank 1d3d12fb3fb1016_11 fill in the blank 1d3d12fb3fb1016_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 b08a63058ff9037_1 $fill in the blank b08a63058ff9037_2 $fill in the blank b08a63058ff9037_3 $fill in the blank b08a63058ff9037_4 Received on account from: Quarter 3, current year fill in the blank b08a63058ff9037_5 Quarter 4, current year fill in the blank b08a63058ff9037_6 fill in the blank b08a63058ff9037_7 Quarter 1, next year fill in the blank b08a63058ff9037_8 fill in the blank b08a63058ff9037_9 fill in the blank b08a63058ff9037_10 Quarter 2, next year fill in the blank b08a63058ff9037_11 fill in the blank b08a63058ff9037_12 fill in the blank b08a63058ff9037_13 Quarter 3, next year fill in the blank b08a63058ff9037_14 fill in the blank b08a63058ff9037_15 Quarter 4, next year fill in the blank b08a63058ff9037_16 fill in the blank b08a63058ff9037_17 fill in the blank b08a63058ff9037_18 fill in the blank b08a63058ff9037_19 Total cash receipts $fill in the blank b08a63058ff9037_20 $fill in the blank b08a63058ff9037_21 $fill in the blank b08a63058ff9037_22 $fill in the blank b08a63058ff9037_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 12d484f6a072019_1 $fill in the blank 12d484f6a072019_2 $fill in the blank 12d484f6a072019_3 $fill in the blank 12d484f6a072019_4 Received on account from: Quarter 4, current year fill in the blank 12d484f6a072019_5 Quarter 1, next year fill in the blank 12d484f6a072019_6 fill in the blank 12d484f6a072019_7 Quarter 2, next year fill in the blank 12d484f6a072019_8 fill in the blank 12d484f6a072019_9 Quarter 3, next year fill in the blank 12d484f6a072019_10 fill in the blank 12d484f6a072019_11 Quarter 4, next year fill in the blank 12d484f6a072019_12 Total cash receipts $fill in the blank 12d484f6a072019_13 $fill in the blank 12d484f6a072019_14
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Concept explainers
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.
Question
100%
Shalimar Company manufactures and sells industrial products. For next year, Shalimar has budgeted the following sales:
| Quarter 1 | $4,620,000 |
| Quarter 2 | 5,150,000 |
| Quarter 3 | 4,890,000 |
| Quarter 4 | 8,480,000 |
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 $5,040,000 and for the fourth quarter of the current year are $7,680,000.
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 1d3d12fb3fb1016_1 | $fill in the blank 1d3d12fb3fb1016_2 |
| 4, current year | fill in the blank 1d3d12fb3fb1016_3 | fill in the blank 1d3d12fb3fb1016_4 |
| 1, next year | fill in the blank 1d3d12fb3fb1016_5 | fill in the blank 1d3d12fb3fb1016_6 |
| 2, next year | fill in the blank 1d3d12fb3fb1016_7 | fill in the blank 1d3d12fb3fb1016_8 |
| 3, next year | fill in the blank 1d3d12fb3fb1016_9 | fill in the blank 1d3d12fb3fb1016_10 |
| 4, next year | fill in the blank 1d3d12fb3fb1016_11 | fill in the blank 1d3d12fb3fb1016_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".
| Quarter 1 | Quarter 2 | Quarter 3 | Quarter 4 | |
|---|---|---|---|---|
| Cash sales | $fill in the blank b08a63058ff9037_1 | $fill in the blank b08a63058ff9037_2 | $fill in the blank b08a63058ff9037_3 | $fill in the blank b08a63058ff9037_4 |
| Received on account from: | ||||
| Quarter 3, current year | fill in the blank b08a63058ff9037_5 | |||
| Quarter 4, current year | fill in the blank b08a63058ff9037_6 | fill in the blank b08a63058ff9037_7 | ||
| Quarter 1, next year | fill in the blank b08a63058ff9037_8 | fill in the blank b08a63058ff9037_9 | fill in the blank b08a63058ff9037_10 | |
| Quarter 2, next year | fill in the blank b08a63058ff9037_11 | fill in the blank b08a63058ff9037_12 | fill in the blank b08a63058ff9037_13 | |
| Quarter 3, next year | fill in the blank b08a63058ff9037_14 | fill in the blank b08a63058ff9037_15 | ||
| Quarter 4, next year | fill in the blank b08a63058ff9037_16 | fill in the blank b08a63058ff9037_17 | fill in the blank b08a63058ff9037_18 | fill in the blank b08a63058ff9037_19 |
| Total cash receipts | $fill in the blank b08a63058ff9037_20 | $fill in the blank b08a63058ff9037_21 | $fill in the blank b08a63058ff9037_22 | $fill in the blank b08a63058ff9037_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
| Quarter 1 | Quarter 2 | Quarter 3 | Quarter 4 | |
|---|---|---|---|---|
| Cash sales | $fill in the blank 12d484f6a072019_1 | $fill in the blank 12d484f6a072019_2 | $fill in the blank 12d484f6a072019_3 | $fill in the blank 12d484f6a072019_4 |
| Received on account from: | ||||
| Quarter 4, current year | fill in the blank 12d484f6a072019_5 | |||
| Quarter 1, next year | fill in the blank 12d484f6a072019_6 | fill in the blank 12d484f6a072019_7 | ||
| Quarter 2, next year | fill in the blank 12d484f6a072019_8 | fill in the blank 12d484f6a072019_9 | ||
| Quarter 3, next year | fill in the blank 12d484f6a072019_10 | fill in the blank 12d484f6a072019_11 | ||
| Quarter 4, next year | fill in the blank 12d484f6a072019_12 | |||
| Total cash receipts | $fill in the blank 12d484f6a072019_13 | $fill in the blank 12d484f6a072019_14 |
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 4 images
Knowledge Booster
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.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education