Question

Panora Organization manufactures and sells industrials products. For 2017, Panora has budgeted the following sales: Quarter...

Panora Organization manufactures and sells industrials products. For 2017, Panora has budgeted the following sales:

Quarter 1 $4,600,000
Quarter 2 5,100,000
Quarter 3 5,000,000
Quarter 4 7,600,000

In Panora's experience regarding sales on account, 75% are collected in the quarter of sale, and 22% are collected in the quarter following the sales. 3% are never collected. Total sales for the current third quarter is $4,900,000 and for the current fourth quarter is $6,850,000.


Construct a cash receipts budget for Panora Organization for the upcoming year, showing the cash sales and cash collections from credit sales.

Business   Accounting   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1
Particulars Qtr-1 Qtr-2 Qtr-3 Qtr-4
Budgeted total sales 46,00,000 51,00,000 50,00,000 76,00,000
75% recovered in the same quarter (A) 34,50,000 38,25,000 37,50,000 57,00,000
22% of previous quarter recovered in current quarter (B) 15,07,000 10,12,000 11,22,000 11,00,000
Total budgeted cash receipts 49,57,000 48,37,000 48,72,000 68,00,000

*please let me know if you need any further information.

please don't forget to like my answer.

Thank you.

0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Built-Tight is preparing its master budget for the quarter ended September 30, 2017. Budgeted sales and...
Built-Tight is preparing its master budget for the quarter ended September 30, 2017. Budgeted sales and cash payments for product costs for the quarter follow: July August September Budgeted sales $ 62,500 $ 78,500 $ 49,500 Budgeted cash payments for Direct materials 16,460 13,740 14,060 Direct labor 4,340 3,660 3,740 Factory overhead 20,500 17,100 17,500 Sales are 25% cash and 75% on credit. All credit sales are collected in the month following the sale. The June 30 balance sheet includes...
Starfish Industries’ sales budget for the first quarter of the upcoming year shows budgeted sales of...
Starfish Industries’ sales budget for the first quarter of the upcoming year shows budgeted sales of $325,000, $350,000, and $310,000 in January, February, and March, respectively. All sales are made on credit. The cash receipts budget for March shows total cash receipts equal to $296,780. Starfish grants a discount to customers who pay within 10 days of the invoice. Starfish collects 60% of sales within the discount period, 20% in the month of sale but outside the discount period, 15%...
1A) Weller Company's budgeted unit sales for the upcoming fiscal year are provided below: 1st Quarter...
1A) Weller Company's budgeted unit sales for the upcoming fiscal year are provided below: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Budgeted unit sales 15,000 16,000 14,000 13,000 The company’s variable selling and administrative expense per unit is $2.50. Fixed selling and administrative expenses include advertising expenses of $8,000 per quarter, executive salaries of $35,000 per quarter, and depreciation of $20,000 per quarter. In addition, the company will make insurance payments of $5,000 in the first quarter and $5,000...
Built-Tight is preparing its master budget for the quarter ended September 30, 2017. Budgeted sales and...
Built-Tight is preparing its master budget for the quarter ended September 30, 2017. Budgeted sales and cash payments for product costs for the quarter follow: July August September Budgeted sales $ 60,000 $ 76,000 $ 52,000 Budgeted cash payments for Direct materials 16,960 14,240 14,560 Direct labor 4,840 4,160 4,240 Factory overhead 21,000 17,600 18,000 Sales are 30% cash and 70% on credit. All credit sales are collected in the month following the sale. The June 30 balance sheet includes...
The budget director of Heather’s Florist has prepared the following sales budget. The company had $370,000...
The budget director of Heather’s Florist has prepared the following sales budget. The company had $370,000 in accounts receivable on July 1. Heather’s Florist normally collects 100 percent of accounts receivable in the month following the month of sale. Required Complete the schedule of cash receipts by filling in the missing amounts. July August September Sales Budget Cash sales $72,000 $68,000 $86,000 Sales on account 86,000 107,000 121,600 Total budgeted sales $158,000 $175,000 $207,600 Schedule of Cash Receipts Current cash...
The budget director of Heather’s Florist has prepared the following sales budget. The company had $350,000...
The budget director of Heather’s Florist has prepared the following sales budget. The company had $350,000 in accounts receivable on July 1. Heather’s Florist normally collects 100 percent of accounts receivable in the month following the month of sale. Required Complete the schedule of cash receipts by filling in the missing amounts. Determine the amount of accounts receivable the company will report on its third quarter pro forma balance sheet. 1. July August September Sales Budget Cash sales $67,000 $67,000...
Problem 1. Capes Corporation has budgeted sale of its popular scooter as follows: Month Units Unit...
Problem 1. Capes Corporation has budgeted sale of its popular scooter as follows: Month Units Unit Price Budgeted sales June 20,000 $10 $200,000 July 40,000 $10 $400,000 August 50,000 $10 $500,000 September 30,000 $10 $300,000 October 60,000 $10 $600,000 From past experience, the company has learned that 40% of a month’s sale are collected in the month of sale, another 60% are collected in the month following the sale. Prepare a schedule of expected cash collections from sales for the...
XYZ Company sells a product for $10. Budgeted sales for the first quarter of the current...
XYZ Company sells a product for $10. Budgeted sales for the first quarter of the current year are as follows: Budgeted Sales January    $160,000 February   $100,000 March   $180,000 The company collects 70 percent in the month of sale and 25 percent in the following month. Five percent of all sales are uncollectible and written off. What would be XYZ Company’s budgeted cash receipts for March?
The marketing department of Jessi Corporation has submitted the following sales forecast for the upcoming fiscal...
The marketing department of Jessi Corporation has submitted the following sales forecast for the upcoming fiscal year (all sales are on account): 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter   Budgeted unit sales 12,700       13,700       15,700       14,700       The selling price of the company’s product is $26 per unit. Management expects to collect 75% of sales in the quarter in which the sales are made, 20% in the following quarter, and 5% of sales are expected to...
The marketing department of Jessi Corporation has submitted the following sales forecast for the upcoming fiscal...
The marketing department of Jessi Corporation has submitted the following sales forecast for the upcoming fiscal year (all sales are on account): 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Budgeted unit sales 12,500 13,500 15,500 14,500 The selling price of the company’s product is $24 per unit. Management expects to collect 75% of sales in the quarter in which the sales are made, 20% in the following quarter, and 5% of sales are expected to be uncollectible. The beginning...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT