The budget director of Heather's Florist has prepared the following sales budget. The company had $121,600 in accounts recer on July 1. Heather's Florist normally collects 100 percent of accounts receivable in the month following the month of sale. Required a. Complete the schedule of cash receipts by filling in the missing amounts. b. Determine the amount of accounts receivable the company will report on its third quarter pro forma balance sheet. Complete this question by entering your answers in the tabs below.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question

Complete a and b thank you

**Heather's Florist Sales Budget and Cash Receipts Schedule**

The budget director of Heather's Florist has prepared the following sales budget for the upcoming months. The company started with $121,600 in accounts receivable as of July 1. Heather's Florist typically collects 100 percent of accounts receivable in the month following the month of sale.

**Required:**

a. Complete the schedule of cash receipts by filling in the missing amounts.

b. Determine the amount of accounts receivable the company will report on its third-quarter pro forma balance sheet.

---

### Sales Budget

- **July:**
  - Cash Sales: $72,000
  - Sales on Account: $96,000
  - **Total Budgeted Sales:** $168,000

- **August:**
  - Cash Sales: $94,000
  - Sales on Account: $101,000
  - **Total Budgeted Sales:** $195,000

- **September:**
  - Cash Sales: $89,000
  - Sales on Account: $121,600
  - **Total Budgeted Sales:** $210,600

### Schedule of Cash Receipts

- **July:**
  - Current Cash Sales: $72,000
  - Plus: Collections from Accounts Receivable: $121,600
  - **Total Budgeted Collections:** $193,600

- **August:**
  - Current Cash Sales: $94,000
  - Plus: Collections from Accounts Receivable: $96,000
  - **Total Budgeted Collections:** $190,000

- **September:**
  - Current Cash Sales: $89,000
  - Plus: Collections from Accounts Receivable: $101,000
  - **Total Budgeted Collections:** $190,000

This budget and schedule help monitor the cash flow and predict future financial health by organizing sales expectations and cash receipts accordingly.
Transcribed Image Text:**Heather's Florist Sales Budget and Cash Receipts Schedule** The budget director of Heather's Florist has prepared the following sales budget for the upcoming months. The company started with $121,600 in accounts receivable as of July 1. Heather's Florist typically collects 100 percent of accounts receivable in the month following the month of sale. **Required:** a. Complete the schedule of cash receipts by filling in the missing amounts. b. Determine the amount of accounts receivable the company will report on its third-quarter pro forma balance sheet. --- ### Sales Budget - **July:** - Cash Sales: $72,000 - Sales on Account: $96,000 - **Total Budgeted Sales:** $168,000 - **August:** - Cash Sales: $94,000 - Sales on Account: $101,000 - **Total Budgeted Sales:** $195,000 - **September:** - Cash Sales: $89,000 - Sales on Account: $121,600 - **Total Budgeted Sales:** $210,600 ### Schedule of Cash Receipts - **July:** - Current Cash Sales: $72,000 - Plus: Collections from Accounts Receivable: $121,600 - **Total Budgeted Collections:** $193,600 - **August:** - Current Cash Sales: $94,000 - Plus: Collections from Accounts Receivable: $96,000 - **Total Budgeted Collections:** $190,000 - **September:** - Current Cash Sales: $89,000 - Plus: Collections from Accounts Receivable: $101,000 - **Total Budgeted Collections:** $190,000 This budget and schedule help monitor the cash flow and predict future financial health by organizing sales expectations and cash receipts accordingly.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 4 steps

Blurred answer
Knowledge Booster
Budgeting
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
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education