Jasper Company has sales on account and for cash. Specifically, 61% of its sales are on account and 39% are for cash. Credit sales are collected in full in the month following the sale. The company forecasts sales of $523,000 for April, $533,000 for May, and $558,000 for June. The beginning balance of Accounts Receivable is $304,200 on April 1. Prepare a schedule of budgeted cash receipts for April, May, and June.

Respuesta :

Answer:

Jasper Company

Budgeted CAsh Receipts:

                                       April               May               June

Cash sales (39%)     $203,970       $207,870       $217,620

Cash collections        304,200         360,870         325,130

Total cash receipts  $508,170       $568,740      $542,750

Explanation:

a) Data and Calculations:

                                       April               May               June

Forecast sales         $523,000      $533,000      $558,000

Cash sales (39%)       203,970         207,870         217,620

Credit sales (61%)      360,870          325,130        340,380

Cash collections       304,200          360,870        325,130

Budgeted CAsh Receipts:

                                       April               May               June

Cash sales (39%)     $203,970       $207,870       $217,620

Cash collections        304,200         360,870         325,130

Total cash receipts  $508,170       $568,740      $542,750