Sound Investments, Incorporated, is a large retailer of stereo equipment. The controller is about to prepare the budget for the first quarter of 20x2. Past experience has indicated that 70 percent of the stores sales are cash sales. The collection experience for the sales on account is as follows:

80 percent during month of sale

15 percent during month following sale

5 percent uncollectible

The total sales for December 20x1 are expected to be $194,000. The controller feels that sales in January 20x2 could range from $104,000 to $164,000.

Required:

1. Demonstrate how financial planning can be used to project cash receipts in January of 20x2 for three different levels of January sales. Use the following columnar format.