Respuesta :
Answer:
Explanation:
The preparation of sales budget for the first quarter of year
Sales budget for the first quarter
               Jan         Feb      March
Sales           $260,000   $312,000   $374,400
Working Note
For Feb Sales = $260,000 × (100 + 20%)
= $260,000 × 120%
= $312,000
For March Sales = $312,000 × 120%
= $374,400
The amount of sales revenue Stuart will report on the year 1 first quarterly pro forma income statement is shown below:-
Jan Sales = $260,000
Feb Sales = $260,000 × (100 + 20%)
= $260,000 × 120%
= $312,000
March Sales = $312,000 × 120%
= $374,400
Total Sales = $260,000 + $312,000 + $374,400
= $946,400
The preparation of cash receipts schedule for the first quarter of year is shown below:-
                    Jan         Feb          March
Jan Sales collection   $182,000      $54,600      $23,400
          ($260,000 × 70%)   ($260,000 × 21%)  ($260,000 × 9%)
Feb Sales collection               $218,400      $65,520
                           ($312,000 × 70%)   ($312,000 × 21%)
March Sales collection                            $262,080
                                           ($374,400 × 70%)
Total cash collections  $182,000     $273,000      $351,000
The amount of accounts receivable is given below:-
                  Receivables
Out of Feb Sales       $28,080
($312,000 × 9%)
Out of March Sales     $112,320
($374,400 × (21% + 9%))
Total receivables       $140,400