Exercise 20-26A Merchandising: Preparing a budgeted income statement and balance sheet LO P4 Following information relates to Acco Co. a. Beginning cash balance on July 1$45.000 b. Cash receipts from sales: 24% is collected in the month of sale, 50% in the next month, and 26% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), S1,548,000, June (actual). $1,080,000: and July (budgeted) $1,260,000. c. Payments on merchandise purchases: 48% in the month of purchase and 52% 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. h. Bank loan interest paid in July: $5.940. Additional Information: 6. Cost of goods sold is 35% of sales b. Inventory at the end of June is $72.000 and at the end of July is $231.000 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 55.940 cash payment of interest represents the 195 monthly expense on a bank loan of $594,000 1. Income taxes payable on July 31 are $145.908, and the income tax rate is 30% 9. The only other balance sheet accounts are: Common Stock, with a balance of $643.240 on June 30, and Retained Earnings, with a Additional Information: a. Cost of goods sold is 35% of sales b. Inventory at the end of June is $72,000 and at the end of July is $231.000. 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 payment of interest represents the 1% monthly expense on a bank loan of $594,000. f. Income taxes payable on July 31 are $145,908, and the income tax rate is 30% 9. The only other balance sheet accounts are Common Stock, with a balance of $643.240 on June 30; and Retained Earnings, with a balance of $964,800 on June 30, Calculate the budgeted cash receipts and cash payments. Calculation of Cash Receipts From Sales Collected in Total Sales May June July 31 Accounts Rec. July Credit sales from May June $ 1,548,000 1,080,000 1,260,000 3.888,000 July Totals $ $ 0 $ 0 $ 0 $ Calculation of Cash Payments for Merchandise --Paid in July 31 Accounts Pay. Total Purchases June July Purchases from June July $ 387,000 600,000 987,000 Totals $ $ Inc Stmt Bal Sheet > Prepare a budgeted income statement for the month of July and 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 NE / ACCO CO. Budgeted Balance Sheet As of July 31 Assets Liabilities and Equity Liabilities | .. Liabilities and Equity Liabilities 1 BILLEDER SES ME BE ENE NE Stockholders' Equity