Exercise 20-3 Merchandising: Preparation of a cash budget LO P1 Use the following information to prepare the July cash budget for Acco Co. It should show expected cash receipts and cash disbursements for the month and the cash balance expected on July 31 a. Beginning cash balance on July 1: S50,000 b. Cash receipts from sales, 30% is collected in the month of sale, 50% in the next month, and 20% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are May (actual), $1,720,000; June (actual), $1,200,000; and July (budgeted), $1,400,000 c. Payments on merchandise purchases, 60% n the month of purchase and 40% in the month following purchase. Purchases amounts are: June (actual), $700,000; and July (budgeted), $750,000 d. Budgeted cash disbursements for salaries in July: $275,000 e. Budgeted depreciation expense for July: $36,000 f. Other cash expenses budgeted for July: $200,000 g. Accrued income taxes due in July: $80,000 h. Bank loan interest due in July: $6,600 Calculation of cash receipts from sales Collected in July 31 Total Sales May June July Accounts Rec. Credit sales from May June July Totals $1,720,000 1,200,000 1,400,000 $4,320,000 Calculation of cash payments for merchandise July 31 Accounts Pay. Total Purchases June Purchases from: 700,000 750,000 $1,450,000 June Totals ACCO COMPANY Cash Budget For the Month Ended July 31 Total cash available Cash disbursements Total cash disbursements