Answer:
August = $5, 472
September = $5,419
Explanation:
Shadee Corporation
Cash Receipt Budget
For the month of August & September
August September
Sales Volume 460 470
Price per unit 12 12
Total Sales $5,520 $5,640
60% Cash Sales $3,312 $3,384
Credit Sales:
54% collected in the month of sales
$1,192 $1,218
37% collected in the following month
$968 (1) $817
Total budgeted cash receipt
$5,472 $5,419
Note: (1)
37% of July's credit sale will be collected in the month of August. Therefore,
July's total sales = 545 × 12 = $6540
60% of them is cash = $3,924
Remaining is credit = $2,616
37% of credit sales = $2,616 × 37% = $968
