I would like some help copleteing the following cash collection budget spreadsheet:

Sisquoc Widget Company Cash Collections Budget Nov 2010 21,500 Mar 2011 45,000 2010 Sales Dec 2010 22,500 Jan 2011 11,250 Feb 2011 33,750 Apr 2011 22,500 2011 Sales 10% Cash Sales 90% Credit Sales Credit Sales Collections 75% in Next Month after sale 25% in 2nd Month after sale Required: Complete the following table. 2011 Cash Receipts Jan 2011 Feb 2011 Mar 2011 Apr 2011 Source of Cash Current Cash Sales 1 Month Prior 2 Months Prior Total Cash Receipts