Exercise 9-18 Green Landscaping Inc. is preparing its budget for the first quart
ID: 2477793 • Letter: E
Question
Exercise 9-18
Green Landscaping Inc. is preparing its budget for the first quarter of 2017. The next step in the budgeting process is to prepare a cash receipts schedule and a cash payments schedule. To that end the following information has been collected.
Clients usually pay 60% of their fee in the month that service is performed, 30% the month after, and 10% the second month after receiving service.
Actual service revenue for 2016 and expected service revenues for 2017 are November 2016, $80,000; December 2016, $90,000; January 2017, $100,000; February 2017, $120,000; March 2017, $140,000.
Purchases of landscaping supplies (direct materials) are paid 60% in the month of purchase and 40% the following month. Actual purchases for 2016 and expected purchases for 2017 are December 2016, $14,000; January 2017, $12,000; February 2017, $15,000; March 2017, $18,000.
(a)
Prepare the following schedules for each month in the first quarter of 2017 and for the quarter in total:
(1) Expected collections from clients.
January
February
March
Quarter
November
December
January
February
March
Total collections
(2) Expected payments for landscaping supplies.
January
February
March
Quarter
December
January
February
March
Total payments
(b)
Determine the following balances at March 31, 2017:
GREEN LANDSCAPING INC.
Schedule of Expected Collections From Clients
March 31, 2017For the Quarter Ending March 31, 2017For the Year Ending March 31, 2017
January
February
March
Quarter
November
$
$
$
$
December
January
February
March
Total collections
$
$
$
$
Explanation / Answer
Green Landscaping Inc Schedule of Expected Collection from the client Months Jan Feb March Quarter Nov-16 $ 8,000.00 $ - $ 8,000.00 Dec-16 $ 27,000.00 $ 9,000.00 $ 36,000.00 Jan-16 $ 60,000.00 $ 30,000.00 $ 10,000.00 $ 100,000.00 Feb-16 $ 72,000.00 $ 36,000.00 $ 108,000.00 Mar-16 $ 84,000.00 $ 84,000.00 Total collections $ 95,000.00 $ 111,000.00 $ 130,000.00 Working Months Total Revenue Jan Feb March Nov-16 $ 80,000.00 10% Dec-16 $ 90,000.00 30% 10% Jan-16 $ 100,000.00 60% 30% 10% Feb-16 $ 120,000.00 60% 30% Mar-16 $ 140,000.00 60% Green Landscaping Inc Schedule of Expected Payment to the client Months Jan Feb March Quarter Dec-16 $ 5,600.00 $ 5,600.00 Jan-16 $ 7,200.00 $ 4,800.00 $ 12,000.00 Feb-16 $ 9,000.00 $ 6,000.00 $ 15,000.00 Mar-16 $ 10,800.00 $ 10,800.00 Total collections $ 12,800.00 $ 13,800.00 $ 16,800.00 Months Actual Purchases December January Febuary March Dec-16 $ 14,000.00 60% 40% Jan-16 $ 12,000.00 60% 40% Feb-16 $ 15,000.00 60% 40% Mar-16 $ 18,000.00 60% March (b) Accounts Receivables $ 68,000.00 Accounts Payables $ 7,200.00
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.