Question

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, 20% pay their accounts in the month of sale, while the remaining 80% pay their accounts in the month following the month of sale. Projected sales for the next three months are as follows:

October	$118,000
November	148,000
December	216,000

The Accounts Receivable balance on September 30 was $79,000.

Prepare a schedule of cash collections from sales for October, November, and December. Round all calculations to the nearest whole dollar.

OfficeMart Inc.
Schedule of Cash Collections from Sales
For the Three Months Ending December 31
	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 receipts	$	$	$

Answer 1

Office Mart Inc.
Schedule of Cash Collections from Sales
For the Three Months Ending December 31
	October	November	December
Receipts from cash sales:
Cash sales	$    29,500	$   37,000	$     54,000
September sales on account:
Collected in October	$    79,000
October sales on account:
Collected in October	$    17,700
Collected in November		$   70,800
November sales on account:
Collected in November		$   22,200
Collected in December			$     88,800
December sales on account:
Collected in December			$     32,400
Total cash receipts	$ 1,26,200	$1,30,000	$ 1,75,200

Working

	October	November	December
Total Sales	$   1,18,000	$ 1,48,000	$    2,16,000
Cash sales	$      29,500	$     37,000	$        54,000
Credit sales	$      88,500	$ 1,11,000	$    1,62,000

Office Mart Inc.
Schedule of Cash Collections from Sales
For the Three Months Ending December 31
	October	November	December
Receipts from cash sales:
Cash sales	=118000*25%	=148000*25%	=216000*25%
September sales on account:
Collected in October	79000
October sales on account:
Collected in October	=88500*20%
Collected in November		=88500*80%
November sales on account:
Collected in November		=111000*20%
Collected in December			=111000*80%
December sales on account:
Collected in December			=162000*20%