Use the following information to prepare the July cash budget for Acco Co. It should show expected cash receipts and cash payments for the month and the cash balance expected on July 31. a. Beginning cash balance on July 1: $65,00O. b. Cash receipts from sales: 20% is collected in the month of sale, 50% in the next month, and 30% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,710,000; June (actual), $1,340,000; and July (budgeted), $1,460,000. c. Payments on merchandise purchases: 80% in the month of purchase and 20% in the month following purchase. Purchases amounts are: June (actual), $590,000; and July (budgeted), $560,000. d. Budgeted cash payments for salaries in July: $400,000. e. Budgeted depreciation expense for July: $14,000. f. Other cash expenses budgeted for July: $220,000. g. Accrued income taxes due in July: $60,000. h. Bank loan interest paid in July: $9,500. Cash Budget Calculation Calculate the budgeted cash receipts and cash payments. Calculation of Cash Receipts from Sales -Collected in-- July 31 .--------- -------- Accounts Rec. Total Sales May June July Credit sales from: May 1,710,000 June 1,340,000 July 1,460,000 4,510,000 $ Totals Calculation of Cash Payments for Merchandise Paid in- July 31 Accounts Pay. Total Purchases June July Purchases from: 590,000 June July 560,000 1,150,000 $ Totals Cash Budget Calculation %24 %24 Cash Budget Calculation Prepare the July cash budget for Acco Co. ACCO co. Cash Budget For the Month Ended July 31 Beginning cash balance Cash receipts from sales Total cash available Cash payments for: Merchandise Salaries Other expenses Accrued taxes Interest on bank loan Total cash payments Ending cash balance %24