Following information relates to Acco Co.

Beginning cash balance on July 1: $45,000.

Cash receipts from sales: 27% is collected in the month of sale, 50% in the next month, and 23% in the second month after sale (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.

Payments on merchandise purchases: 54% in the month of purchase and 46% in the month following purchase. Purchases amounts are: June (actual), $387,000; and July (budgeted), $600,000.

Budgeted cash payments for salaries in July: $189,900.

Budgeted depreciation expense for July: $10,800.

Other cash expenses budgeted for July: $135,000.

Accrued income taxes due in July: $80,000.

Bank loan interest paid in July: $5,940.

Additional Information:

Cost of goods sold is 40% of sales.

Inventory at the end of June is $72,000 and at the end of July is $168,000.

Salaries payable on June 30 are $45,000 and are expected to be $36,000 on July 31.

The equipment account balance is $1,440,000 on July 31. On June 30, the accumulated depreciation on equipment is $252,000.

The $5,940 cash payment of interest represents the 1% monthly expense on a bank loan of $594,000.

Income taxes payable on July 31 are $148,176, and the income tax rate is 35%.

The only other balance sheet accounts are Common Stock, with a balance of $587,620 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.

Calculation Inc Stmt Bal Sheet Calculate the budgeted cash receipts and cash payments. Calculation of Cash Receipts From Sales ... ......-Collected in .................. Total Sales May June July July 31 Accounts Rec. Credit sales from: May $ $ $ $ June 1,548,000 1,080,000 1,260,000 3,888,000 417,960 $ op 0 417,960 $ 774,000 291,600 0 1,065,600 356,040 540,000 340,200 1,236,240 July 248,400 919,800 1,168,200 Totals $ $ $ $ Calculation of Cash Payments for Merchandise ------Paid in July 31 Total Purchases June July Accounts Pay. Purchases from: June $ $ $ $ July 387,000 600,000 987,000 104,490 of 104,490 193,500 162,000 355,500 89,010 438,000 527,010 Totals $ $ $ $ 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 Sales Cost of goods sold Gross profit Operating expenses: Salaries expense Depreciation expense Other cash expenses Income tax expense Bank loan interest expense Total operating expenses Income before taxes Income taxes payable Net income Budgeted Balance Sheet As of July 31 Assets Cash Liabilities and Equity Liabilities Stockholders' Equity