Following information relates to Acco Co.

Following information relates to Acco Co. a. Beginning cash balance on July 1 $35,000 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). $1,204,000, June (actual). $840,000; and July (budgeted) $980,000. c. Payments on merchandise purchases: 48% in the month of purchase and 52% in the month following purchase. Purchases amounts are: June (actual). $301,000; and July (budgeted). $600,000. d. Budgeted cash payments for salaries in July: $147,700. e. Budgeted depreciation expense for July: $8,400. f. Other cash expenses budgeted for July: $105,000. g. Accrued income taxes due in July: $80,000 h. Bank loan interest paid in July: $4,620. Additional Information: a. Cost of goods sold is 35% of sales. b. Inventory at the end of June is $56,000 and at the end of July is $313.000. c. Salaries payable on June 30 are $35.000 and are expected to be $28,000 on July 31. d. The equipment account balance is $1120,000 on July 31. On June 30, the accumulated depreciation on equipment is $196,000. e. The $4.620 cash payment of interest represents the 1% monthly expense on a bank loan of $462.000 f. Income taxes payable on July 31 are $132.398, and the income tax rate is 35%. g. The only other balance sheet accounts are common Stock, with a balance of $482,520 on June 30, and Retained Earnings, with balance of $750,400 on June 30. Prepare a budoeted income statement for the month of July and a budaeted balance sheet for Jul 31 Prey 1 of 1 Next Calculation inc Sunt Sheet 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 1,204,000 840,000 980,000 3,024,000S July Totals 0S o Sos Calculation of Cash Payments for Merchandise -Paid in July 31 Total Purchases June July Accounts Pay. Purchases from: June $ July 301.000 600.000 901,000 Totals $ $ 0 $ 0 $ 0 Inc Stmt Bal Sheet > pre 1 of 1 !!! Next 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 1 of 1 Acco co Budgeted Balance Sheet As of July 31 Liabilities and Equity Stockholders Equity