Akihiko, a wholesaler in auto spare parts, was preparing his sales budget for the third quarter of 2020. Forecast sales are as follows (all values are in thousands of yen): 

Sales are 30% cash and 70% on credit. Sixty percent of the credit accounts are collected in the month of sale, 30% in the month following the sale, and 10% in the following month. No uncollectible accounts are anticipated. Accounts receivable at the beginning of July 2020 are ¥150,800 (10% of May credit sales of ¥300,000 and 40% of June credit sales of ¥302,000). 

Prepare a schedule showing sales and cash collections for July, August, and September 2020.

Transcribed Image Text:

July August September ¥406,000 ¥454,000 ¥496,000