The management team of Magnificent Modems, Incorporated (MMI) wants to investigate the effect of several different growth rates on sales and cash receipts. Cash sales for the month of January are expected to be $10,000. Credit sales for January are expected to be $50,000. MMI collects 100 percent of credit sales in the month following the month of sale. Assume a beginning balance in accounts receivable of $48,000. Required Calculate the amount of sales and cash receipts for the months of February and March assuming a growth rate of 2 percent and 4 percent. The results at a growth rate of 1 percent are shown as an example. Cash sales Sales on account Total budgeted sales Sales Budget January $ 210,000 50,000 February $ 10,100 50,500 March $ 10,201 51,005 $ 60,000 $ 60,600 $ 61,206 Schedule of Cash Receipts January $ 10,000 48,000 February $ 10,100 50,000 $ 58,000 $ 60,100 March $ 10,201 50,500 $ 60,701 Current cash sales Plus collections from accounts receivable Total budgeted collections Use the following forms, assuming a growth rate of 2 percent and 4 percent: Complete this question by entering your answers in the tabs below. 2 percent 4 Percent Calculate the amount of sales and cash receipts for the months of February and March assuming a growth rate of 2 percent. Sales Budget Growth rate of 2% January February March Cash sales Sales on account $ 10,000 50,000 Total budgeted sales $ 60,000 Schedule of Cash Receipts Growth rate of 2% January February March Current cash sales $ 10,000 Plus collections from accounts receivable 48,000 50,000 Total budgeted collections $ 58,000 < 2 percent 4 Percent >