Accounting question 8 - Please answer in exact same table formats

Use the following information to prepare the July cash budget for Acco Company. Ignore the "Loan activity" section of the budget a. Beginning cash balance on July 1: $71,000. b. Budgeted cash receipts from sales: 15% is collected in the month of sale, 50% in the next month, and 35% in the second month after sale. Sales amounts are May (actual), $1,850,000; June (actual), $1,480,000; and July (budgeted), $1,420,000. c. Budgeted cash payments on merchandise purchases: 80% in the month of purchase and 20% in the month following purchase. Purchase amounts are June (actual), $400,000; and July (budgeted), $770,000. d. Budgeted cash payments for salaries in July: $100,000. e. Budgeted cash payments for sales commissions for July: $110,000. f. Budgeted cash payment for income taxes in July: $60,000. g. Budgeted cash payment for loan interest in July: $6,500. Complete this question by entering your answers in the tabs below. Calculate the budgeted cash receipts and cash payments. Prepare the July cash budget for Acco Company