1A4X DATA REGARDING JOHNSEN INC.’S FORECASTED DOLLAR SALES FOR THE LA...

83. CSO: 1A4b LOS: 1A4x

Data regarding Johnsen Inc.’s forecasted dollar sales for the last seven months of the year

and Johnsen’s projected collection patterns are as follows.

Forecasted sales

June $700,000

July 600,000

August 650,000

September 800,000

October 850,000

November 900,000

December 840,000

Types of sales

Cash sales 30%

Credit sales 70%

Collection pattern on credit sales (5% determined to be uncollectible)

During the month of sale 20%

During the first month following the sale 50%

During the second month following the sale 25%

Johnsen’s budgeted cash receipts from sales and collections on account for September are

a. $635,000.

b. $684,500.

c. $807,000.

d. $827,000.