Schedule of Cash Collections of Accounts Receivable

OfficeMart Inc. has "cash and carry" customers and credit customers. OfficeMart estimates that 25% of monthly sales are to cash customers, while the remaining sales are to credit customers. Of the credit customers, 30% pay their accounts in the month of sale, while the remaining 70% pay their accounts in the month following the month of sale. Projected sales for the next three months of 2016 are as follows:

October	$58,000
November	65,000
December	72,000

The Accounts Receivable balance on September 30, 2016, was $35,000.

Cost of Goods Sold Budget

Prepare a schedule of cash collections from sales for October, November, and December. Enter all amounts as positive numbers.

OfficeMart Inc.
Schedule of Collections from Sales
For the Three Months Ending December 31, 2016
	October	November	December
Receipts from cash sales:
Cash sales	$	$	$
September sales on account:
Collected in October
October sales on account:
Collected in October
Collected in November
November sales on account:
Collected in November
Collected in December
December sales on account:
Collected in December
Total cash collected	$	$	$