Use the following information to prepare the July cash budget for Acco Co. It should show expected cash receipts and cash payments for the month and the cash balance expected on July 31. Beginning cash balance on July 1: $65,000. 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), $2,000,000; June (actual), $1,460,000; and July (budgeted), $1,570,000. Payments on merchandise purchases: 60% in the month of purchase and 40% in the month following purchase. Purchases amounts are: June (actual), $510,000; and July (budgeted), $600,000. Budgeted cash payments for salaries in July: $140,000. Budgeted depreciation expense for July: $12,000. Other cash expenses budgeted for July: $110,000. Accrued income taxes due in July: $50,000. Bank loan interest paid in July: $6,500.

Calculation Cash Budget Prepare the July cash budget for Acco Co. $ 1,456,000 ACCO CO. Cash Budget For the Month Ended July 31 Beginning cash balance $ 65,000 Cash receipts from sales 1,391,000 Total cash available Cash payments for: Merchandise 240,000 X Salaries 140,000 Other expenses 110,000 Accrued taxes 50,000 Interest on bank loan 6,500 546,500 Total cash payments Ending cash balance $ 909,500