E22-19 Consider the following June actual ending balances and July 31, 2012, budgeted

Price: $2.99


E22-19 Preparing a financial budget [25–30 min]
Consider the following June actual ending balances and July 31, 2012, budgeted
amounts for Oleans.com:

June 30 inventory balance, $17,750
July payments for inventory, $4,300
July payments of accounts payable and accrued liabilities, $8,200
June 30 accounts payable balance, $10,600
June 30 furniture and fixtures balance, $34,500; accumulated depreciation balance, $29,830
June 30 equity, $28,360
July depreciation expense, $900
Cost of goods sold, 50% of sales
Other July expenses, including income tax, total $6,000, paid in cash
June 30 cash balance, $11,400
July budgeted credit sales, $12,700
June 30 accounts receivable balance, $5,140
July cash receipts, $14,200

Requirement
1. Prepare a budgeted balance sheet