Question

Scholastic Learning Sales Budget For the Year Ended December 31, 2019 First Second Third Fourth Quarter Quarter Quarter Quart162,000 113,400 $ 284,600 3rd Qtr.—Cash sales (30%) 3rd Qtr. — Credit sales (70%), 30% collected in 3rd qtr. 3rd Qtr. — CrediScholastic Learning Cash Budget For the Year Ended December 31, 2019 First Second Third Quarter Quarter Quarter Fourth Quarte317.818 381,175 355,578 1,218.913 Total cash payments Ending cash balance before financing Minimum cash balance desired 164,3Scholastic Learning Sales Budget For the Year Ended December 31, 2019 First Second | Third Fourth Quarter Quarter Quarter QuaScholastic Learning had prepared the following sales budget, schedule of budgeted cash receipts, and cash budget for 2010 (ClA More Info -XL 0 Requirements 1. Revise the schedule of budgeted cash receipts to include the increase in fourth quarter sal

0 0
Add a comment Improve this question Transcribed image text
Answer #1

Requirement 1:

First Quarter Second Quarter Third Quarter Fourth Quarter Total
Total Sales 202,500 337,500 540,000 405,000 1,485,000
First Quarter Second Quarter Third Quarter Fourth Quarter Total
Cash receipts from customer:
Accounts Receivable balance as of December 31,2018        30,000
1st Qtr- Cash Sales (30%)        60,750
1st Qtr - Credit Sales collected in 1st quarter
1st Qtr - Credit Sales collected in 2nd quarter        70,875
1st Qtr - Credit Sales collected in 3rd quarter        66,825
2nd Qtr- Cash Sales (30%)      101,250
2nd Qtr - Credit Sales collected in 2nd quarter
2nd Qtr - Credit Sales collected in 3rd quarter      118,125
2nd Qtr - Credit Sales collected in 4th quarter      111,375
3rd Qtr- Cash Sales (30%)      162,000
3rd Qtr - Credit Sales collected in 3rd quarter      189,000
3rd Qtr - Credit Sales collected in 4th quarter
4th Qtr- Cash Sales (30%)      121,500
4th Qtr - Credit Sales collected in 4th quarter
Total Cash receipts from customer        60,750      172,125      346,950      421,875    1,001,700
Accounts receivable balance as of December 31, 2019
3rd Qtr - Credit Sales (70%) 33% in two quarters after the sale      178,200
4th Qtr - Credit Sales (70%) 35% in quarter after the sale      141,750
4th Qtr - Credit Sales (70%) 33% in two quarters after the sale      133,650

Requirement 2:

Scholastic Learning will need to borrow additional funds because of the decrease in cash receipts. This will result in increase of interest expense and decrease in net income for the year.

Add a comment
Know the answer?
Add Answer to:
Scholastic Learning Sales Budget For the Year Ended December 31, 2019 First Second Third Fourth Quarter...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Academic Learning had prepared the following sales​ budget, schedule of budgeted cash​ receipts, and cash budget...

    Academic Learning had prepared the following sales​ budget, schedule of budgeted cash​ receipts, and cash budget for 2019​: Academic Learning Sales Budget For the Year Ended December 31, 2019 First Second Third Fourth Quarter Quarter Quarter Quarter Total Budgeted tablets to be sold 550 350 1,600 500 3,000 Sales price per unit $550 $550 $550 $550 $550 Total sales $302,500 $192,500 $880,000 $275,000 $1,650,000 Schdule of Cash Receipts from Customers First Second Third Fourth Quarter Quarter Quarter Quarter Total Total...

  • In the coming year, Swifty, Inc. will be introducing its first product, a wrist brace that...

    In the coming year, Swifty, Inc. will be introducing its first product, a wrist brace that protects serious video gamers from repetitive-motion injuries. The brace will be sold for $19 to retailers throughout the country. All sales will be made on account. An expected 73% of sales will be collected within the quarter of the sale, and another 22 % in the quarter following the sale. The remaining 5% of credit sales are expected to be uncollectible. The sales budget...

  • In the coming year, Sunland, Inc. will be introducing its first product, a wrist brace that...

    In the coming year, Sunland, Inc. will be introducing its first product, a wrist brace that protects serious video gamers from repetitive-motion injuries. The brace will be sold for $19 to retailers throughout the country. All sales will be made on account. An expected 65% of sales will be collected within the quarter of the sale, and another 30 % in the quarter following the sale. The remaining 5% of credit sales are expected to be uncollectible. The sales budget...

  • In the coming year, Crane, Inc. will be introducing its first product, a wrist brace that...

    In the coming year, Crane, Inc. will be introducing its first product, a wrist brace that protects serious video gamers from repetitive-motion injuries. The brace will be sold for $16 to retailers throughout the country. All sales will be made on account. An expected 63% of sales will be collected within the quarter of the sale, and another 32 % in the quarter following the sale. The remaining 5% of credit sales are expected to be uncollectible. The sales budget...

  • Please show work, thank you. In the coming year, Sunland, Inc. will be introducing its first...

    Please show work, thank you. In the coming year, Sunland, Inc. will be introducing its first product, a wrist brace that protects serious video gamers from repetitive-motion injuries. The brace will be sold for $15 to retailers throughout the country. All sales will be made on account. An expected 75% of sales will be collected within the quarter of the sale, and another 20 % in the quarter following the sale. The remaining 5% of credit sales are expected to...

  • The Gridley Tire Company manufactures racing tires for bicycles. Gridley sells tires for $75 each Gridley...

    The Gridley Tire Company manufactures racing tires for bicycles. Gridley sells tires for $75 each Gridley is planning for the next year by developing a master budget by quarters. Gridley's balance sheet for December 31, 2018, follows (Click the icon to view the balance sheet) Other data for Gridley Tire Company i Clck he icon to view the other data) Read the repuiremens. Revew the sales budget you prepared above Cash Receipts from Customers Third First Second Fourth Quarter Quarter...

  • The marketing department of Jessi Corporation has submitted the following sales forecast for the upcoming fiscal year (...

    The marketing department of Jessi Corporation has submitted the following sales forecast for the upcoming fiscal year (all sales are on account): 1st Quarter 12.200 2nd Quarter 13,200 3rd Quarter 15.200 4th Quarter 14,200 Budgeted unit sales The selling price sales are expected to be uncollectible. The beginning balance of accounts receivable, all The company expects to start the first quarter with 2,440 units in finished goods inventory. Management desires an ending finished goods inventory in each quarter equal to...

  • The marketing department of fiscal year (all sales are on account) Jessi Corporation has submitted the...

    The marketing department of fiscal year (all sales are on account) Jessi Corporation has submitted the following sales forecast for the upcoming 1st Quarter 11,200 2nd Quarter 12,200 3rd Quarter 14,200 4th Quarter 13,200 Budgeted unit sales The selling price of the company's product is $11 per unit. Management expects to collect 65% of sales in the quarter in which the sales are made, 30% in the following quarter, and 5% of sales are expected to be uncollectible. The beginning...

  • Managerial Accounting The marketing department of Graber Corporation has submitted the following sales forecast for the...

    Managerial Accounting The marketing department of Graber Corporation has submitted the following sales forecast for the upcoming fiscal year. Budgeted unit sales First Quarter 17, 300 Second Quarter 16, 300 Third Quarter 15, 300 Fourth Quarter 16, 300 The selling price of the company's product is $30.00 per unit. Management expects to collect 70% of sales in the quarter in which the sales are made and 20% in the following quarter, and 10% of sales are expected to be uncollectible....

  • Direct Labor Budget For the Year Ended December 31, 2019 First Second Third Quarter Quarter Quarter...

    Direct Labor Budget For the Year Ended December 31, 2019 First Second Third Quarter Quarter Quarter Fourth Quarter Total Direct labor hours needed for production Budgeted direct labor cost i - X More Info (Unless otherwise noted, assume all of the following events occurred during 2018 and that any balances given are stated as of December 31, 2018.) a. Budgeted sales are 1,100 tires for the first quarter and expected to increase by 250 tires per quarter. Cash sales are...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT