ca West Haworth 2x necedon.com with Chapter 22823 Required information The following inoman to Meso d e Buft Tight is preparing its master budget for the quarter onid Seperbe 30Budgeted sales and cash payments for Daly Seatter S Sales are 25% cash and 75% on Al c o t he month oing the sale The June 30 hice includes balances of $15.000 inch 545.200 blanda5.200 balance in loans payable A min 515000 Lose the Imeres per month based on the beginning of the oth e r och oth end an excess balance sh o wed of the end of the mother and in the month incurred and consist of sales con soles 4200 o r dent 56700 per month 1. Prepare a cash recits budget for July Augustino Sep mework (Chapter 22 & 23) Check my work mode: This shows what is correct or incorre for the work you have comp Required information 15,000 60,950 75 950 15,000 67.000 32 000 26,473 71,500 97 973 13.560 3640 17400 Beginning cash balance Cash receipts from customers Total cash w ie Cash for Direct materials Direct labor Overhead Sales commissions Office salaries Rent Interest on bank loan Total cash payments Pra cach balance Ada bombank Repayment of loan bo bank 16.350 4.200 20.400 6.300 4.200 5.700 52 58 252 17.658 13600 3.560 17.000 7500 4.200 6.700 25 53.025 28 975 4.200 6.700 52.073 2650202