Schedule of Cash Collections of Accounts Receivable

Office World Inc. has "cash and carry" customers and credit customers. Office World estimates that 25% of monthly sales are to cash customers, while the remaining sales are to credit customers. Of the credit customers, 25% pay their accounts in the month of sale, while the remaining 75% pay their accounts in the month following the month of sale. Projected sales for the next three months are as follows:

Please help with the blanks. Thanks

Schedule of Cash Collections of Accounts Receivable Office World Inc. has "cash and carry" customers and credit customers. Office World estimates that 25% of monthly sales are to cash customers, while the remaining sales are to credit customers. Of the credit customers, 25% pay their accounts in the month of sale, while the remaining 75% pay their accounts in the month following the month of sale. Projected sales for the next three months are as follows: October $124,000 November 155,000 December 227,000 The Accounts Receivable balance on September 30 was $83,000. Prepare a schedule of cash collections from sales for October, November, and December. Round all calculations to the nearest whole dollar. December Office World Inc. Schedule of Collections from Sales For the Three Months Ending December 31 October November Receipts from cash sales: Cash sales September sales on account: Collected in October 83,000 October sales on account: Collected in October 23,250 $ 31,000 $ 38,750 $ 56,750 X Collected in November November sales on account: Collected in November X Collected in December December sales on account: Collected in December Total cash receipts $ 137,250 $