Schedule of Cash Collections on Accounts Receivable and Cash Budget

Lopez Inc. found that about 45% of its sales during the month were for cash. Lopez has the following accounts receivable payment experience:

Percent paid in the month of sale	25
Percent paid in the month after the sale	68
Percent paid in the second month after the sale	5

Lopez's anticipated sales for the next few months are as follows:

April	$250,000
May	290,000
June	280,000
July	295,000
August	300,000

Required:

1. Calculate credit sales for May. $___

Calculate credit sales for June. $_______

Calculate credit sales for July. $_________

Calculate credit sales for August. $_____________

2. Prepare a schedule of cash receipts for July and August. Round your answer to the nearest whole dollar, if necessary. If an amount box does not require an entry, leave it blank or enter "0". Be sure to enter percentages as whole numbers.

Bennett Inc. Schedule of Cash Receipts For July and August
				July		August
Cash sales				$		$
Payments on account:
From May credit sales:
$_____ _____%
From June credit sales:
$_____ _____ %
$______ _____ %
From July credit sales:
$____ _____%
$______ ________ %
From August credit sales:
$______ ______%
Cash receipts				$		$