Your response Correct response

Question 1: Score 0/4

Your response Correct response Exercise 9-1 Schedule of Expected Cash Collections [LO2] Silver Company makes a product that is very popular as a Mother's Day gift. Thus, peak sales occur in May of each year, as shown in the company's sales budget for the second quarter given below:   April May June Total Budgeted sales (all on account) $ 300,000 $ 500,000 $ 200,000 $ 1,000,000 From past experience, the company has learned that 20% of a month's sales are collected in the month of sale, another 70% are collected in the month following sale, and the remaining 10% are collected in the second month following sale. Bad debts are negligible and can be ignored. February sales totaled $230,000, and March sales totaled $260,000. Requirement 1: Prepare a schedule of expected cash collections from sales, by month and in total, for the second quarter. (Leave no cells blank - be certain to enter "0" wherever required. Omit the "$" sign in your response.)   April May June Total February sales $   1   (0%) $   1   (0%) $   1   (0%) $   1   (0%) March sales     1   (0%)     1   (0%)     1   (0%)     1   (0%) April sales     1   (0%)     1   (0%)     1   (0%)     1   (0%) May sales     1   (0%)     1   (0%)     1   (0%)     1   (0%) June sales     1   (0%)     1   (0%)     1   (0%)     1   (0%) Total cash collections $   1   (0%) $   1   (0%) $   1   (0%) $   1   (0%) Exercise 9-1 Schedule of Expected Cash Collections [LO2] Silver Company makes a product that is very popular as a Mother's Day gift. Thus, peak sales occur in May of each year, as shown in the company's sales budget for the second quarter given below:   April May June Total Budgeted sales (all on account) $ 300,000 $ 500,000 $ 200,000 $ 1,000,000 From past experience, the company has learned that 20% of a month's sales are collected in the month of sale, another 70% are collected in the month following sale, and the remaining 10% are collected in the second month following sale. Bad debts are negligible and can be ignored. February sales totaled $230,000, and March sales totaled $260,000. Requirement 1: Prepare a schedule of expected cash collections from sales, by month and in total, for the second quarter. (Leave no cells blank - be certain to enter "0" wherever required. Omit the "$" sign in your response.)   April May June Total February sales $ 23,000 $ 0 $ 0 $ 23,000 March sales   182,000   26,000   0   208,000 April sales   60,000   210,000   30,000   300,000 May sales   0   100,000   350,000   450,000 June sales   0   0   40,000   40,000 Total cash collections $ 265,000 $ 336,000 $ 420,000 $ 1,021,000 Total grade: 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 + 0.0×1/24 = 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% Feedback:   April May June Total February sales: $230,000 × 10% $ 23,000         $ 23,000 March Sales: $260,000 × 70%, 10%   182,000 $ 26,000       208,000 April sales: $300,000 × 20%, 70%, 10%   60,000   210,000 $ 30,000   300,000 May sales: $500,000 × 20%, 70%       100,000   350,000   450,000 June sales: $200,000 × 20%           40,000   40,000 Total cash collections $ 265,000 $ 336,000 $ 420,000 $ 1,021,000 Observe that even though sales peak in May, cash collections peak in June. This occurs because the bulk of the company's customers pay in the month following sale. The lag in collections that this creates is even more pronounced in some companies. Indeed, it is not unusual for a company to have the least cash available in the months when sales are greatest.