Sweeney Corporation has found that 80% of its sales in any given month are credit sales, while the remainder are cash sales. Of the credit sales, Sweeney Corporation has experienced the following collection pattern:
25% received in the month of the sale |
|
50% received in the month after the sale |
|
24% received two months after the sale |
|
1% of the credit sales are never received |
November sales for last year were $90,000, while December sales were $110,000. Projected sales for the next three months are as follows:
January sales. . . . . . . . . . . . . . . . |
$165,000 |
February sales. . . . . . . . . . . . . . . |
$115,000 |
March sales. . . . . . . . . . . . . . . . . |
$190,000 |
Requirement
Prepare a cash collections budget for the first quarter, with a column for each month and for the quarter. (Round your answers to the nearest whole dollar.)
Sweeney Corporation |
||
Cash Collections Budget |
||
For the Months of January through March |
January |
|
Cash sales |
|
Collections on credit sales: |
|
25% Month of sale |
|
50% Month after |
|
24% Two months after |
|
Total cash collections |
Get Answers For Free
Most questions answered within 1 hours.