In: Operations Management
MonetteMonette
Corporation has found that
6060?%
of its sales in any given month are credit? sales, while the remainder are cash sales. Of the credit? sales,
MonetteMonette
Corporation has experienced the following collection? pattern:
| 
 25% received in the month of the sale  | 
|
| 
 50% received in the month after the sale  | 
|
| 
 18% received two months after the sale  | 
|
| 
 7% of the credit sales are never received  | 
November sales for last year were
$ 85 comma 000$85,000?,
while December sales were
$ 115 comma 000$115,000.
Projected sales for the next three months are as? follows:
| 
 January sales. . . . . . . . . . . . . . . .  | 
 $160,000  | 
| 
 February sales. . . . . . . . . . . . . . .  | 
 $125,000  | 
| 
 March sales. . . . . . . . . . . . . . . . .  | 
 $165,000  | 
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.)
| 
 Monette 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  | 
|
| 
 18% Two months after  | 
|
| 
 Total cash collections  | 
Enter any number in the edit fields and then click Check Answer.