a. Beginning cash balance on July 1: $45,000 b. Cash receipts from sales: 21% is collectedin the month of sale, 50% n the next month, and 29% in the second month after sale 2.5 oints (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,548,000; June (actual), $1,080,000; and July (budgeted),$1,260,000. e Payments on merchandise purchases: 42% in the month of purchase and 58% in the month following purchase. Purchases amounts are: June (actual), $387,000; and July (budgeted), $600,000. d. Budgeted cash payments for salaries in July. $189,900. e. Budgeted depreciation expense for July: $10,800. f. Other cash expenses budgeted for July. $135,000. g. Accrued income taxes due in July: $80,000. Hint Print References h. Bank loan interest paid in July: $5,940 Additional Information: a. Cost of goods sold is 31% of sales. b. Inventory at the end of June is $72,000 and at the end of July is $281,400 c. Salaries payable on June 30 are $45,000 and are expected to be $36,000 on July 31. d. The equipment account balance is $1,440,000 on July 31. On June 30, the accumulated depreciation on equipment is $252,000 e. The $5,940 cash t, income taxes payable on July 31 are $187,866, and the income tax rate is 35%. 9. The only of interest represents the 1% monthly expense on a bank loan of $594,000. other balance sheet accounts are: Common Stock, with a balance of $698,860 on June 30; and Retained Earnings, with a balance of $964,800 on June 30. Prepare a budgeted income statement for the month of July and a budgeted balance sheet for July 31 Complete this question by entering your answers in the tabs below. Sheet Calculate the budgeted cash receipts and cash payments. Calculation of Cash Receipts From Sales Collected in June July 31 Total Sales May JulyAccounts Rec. Credit sales from: May June July Totals $1,548,000 1,080,000 1,260,000 $3,888,000 Calculation of Cash Payments for Merchandise Paid in July 31 Accounts Pay Total Purchases June July Purchases from June July Totals 387,000 600,000 987,000 Inc Stmt Bal Sheet> Next> Prev Calculation Inc Stmt Ba Sheet Prepare a budgeted income statement for the month of July anc a budgeted balance sheet for July 31. Acco co Budgeted Income Statement For Month Ended July 31 Operating expenses: Total operating expenses ACCO CO Budgeted Balance Sheet ACCO CO Budgeted Balance Sheet As of July 31 Assets Liabilities and Equity Liabilities Stockholders' Equity KPrev 8 of 8 Liabilities Stockholders' Equity K Calculation Inc Stmt Bal Sheet