Answer:
a. January= $300,000, February = $345,000 and March = $396,750
b. $1,041,750
c. January= $198,000, February = $296,700 and March = $374,205
d. $22,545
Explanation:
Sales Budget [to determine sales revenue]
January = $300,000
February ($300,000 × 1.15) = $345,000
March ($300,000 × 1.15^2) = $396,750
Revenue for the quarter = $1,041,750
Cash Receipts Schedule [to determine receipts and receivables balance]
January February March
Sales $300,000 $345,000 $396,750
Receipt - 66% ($198,000) ($227,700) ($261,855)
Receipt - 23 % - ($69,000) ($79,350)
Receipt - 11 % - - ($33,000)
Total Receipts ($198,000) ($296,700) ($374,205)
Account Receivable $102,000 $48,300 $22,545
