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 | 11,900 | 12,900 | 14,900 | 13,900 |
The selling price of the company’s product is $18 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 balance of accounts receivable, all of which is expected to be collected in the first quarter, is $72,000.
The company expects to start the first quarter with 1,785 units in finished goods inventory. Management desires an ending finished goods inventory in each quarter equal to 15% of the next quarter’s budgeted sales. The desired ending finished goods inventory for the fourth quarter is 1,985 units.
Required:
1. Calculate the estimated sales for each quarter of the fiscal year and for the year as a whole.
2. Calculate the expected cash collections for each quarter of the fiscal year and for the year as a whole.
3. Calculate the required production in units of finished goods for each quarter of the fiscal year and for the year as a whole.
ANSWER
1.
SALES BUDGET
1st quarter | 2nd quarter | 3nd quarter | 4th quarter | Year | |
Sales in units | 11,900 | 12,900 | 14,900 | 13,900 | 53,600 |
Selling price per unit | 18 | 18 | 18 | 18 | 18 |
Sales | 214,200 | 232,200 | 268,200 | 250,200 | 964,800 |
2.
CASH RECEIPTS BUDGET
1st quarter | 2nd quarter | 3nd quarter | 4th quarter | Year | |
Cash collected from sales made in the quarter | 160,650 (214,200*75%) | 174,150 (232,200*75%) | 201,150 (268,200*75%) | 187,650 (250,200*75%) | 723,600 |
Cash collected from sales made in the previous quarter | 72,000 | 42,840 (214,200*20%) | 46,440 (232,200*20%) | 53,640 (268,200*20%) | 214,920 |
Cash collections | 232,650 | 216,990 | 247,590 | 241,290 | 938,520 |
3.
1st quarter | 2nd quarter | 3nd quarter | 4th quarter | Year | |
Sales | 11,900 | 12,900 | 14,900 | 13,900 | 53,600 |
Ending inventory | 1,935 (12,900*15%) | 2,235 (14,900*15%) | 2,085 (13,900*15%) | 1,985 | 1,985 |
Beginning inventory | (1,785) | (1,935) | (2,235) | (2,085) | (1,785) |
Required production in units | 12,050 | 13,200 | 14,750 | 13,800 | 53,800 |
_____________________________________________
If you have any query or any Explanation please ask me in the comment box, i am here to helps you.please give me positive rating.
*****************THANK YOU**************
The marketing department of Jessi Corporation has submitted the following sales forecast for the upcoming fiscal...
4 The marketing department of Jessi Corporation has submitted the following sales forecast for the upcoming fiscal year (all sales are on account) 1st Quarter 12,900 2nd Quarter 13,900 3rd Quarter 15,900 4th Quarter 14,900 Budgeted unit sales points Skipped The selling price of the company's product is $28 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...
The marketing department of Jessi Corporation has submitted the following sales forecast for the upcoming fiscal year (all sales are on account): 1st Quarter 12,900 2nd Quarter 13,900 3rd Quarter 15,900 4th Quarter 14,900 Budgeted unit sales The selling price of the company's product is $28 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...
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 13,000 14,000 16,000 15,000 The selling price of the company’s product is $29 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...
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 12,000 13,000 15,000 14,000 The selling price of the company’s product is $19 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...
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 11,100 12,100 14,100 13,100 The selling price of the company’s product is $10 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...
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 11,800 12,800 14,800 13,800 The selling price of the company’s product is $17 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...
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 11,500 12,500 14,500 13,500 The selling price of the company’s product is $14 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...
The marketing department of Jessi Corporation has submitted the following sales forecast for the upcoming fiscal year (all sales are on account): Budgeted unit sales 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter 12,300 13,300 1 5,300 14,300 The selling price of the company's product is $22 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...
The marketing department of Jessi Corporation has submitted the following sales forecast for the upcoming fiscal year (all sales are on 1st Quarter 11,200 Budgeted unit sales 2nd Quarter 3rd Quarter 4th Quarter 12,200 14, 200 13,200 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...
The marketing department of Jessi Corporation has submitted the following sales forecast for the upcoming fiscal year (all sales are on account): 1st Quarter 11,300 2nd Quarter 12,300 3rd Quarter 14,300 Budgeted unit sales 4th Quarter 13,300 The selling price of the company's product is $12 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...