Edelmar Corp Subsequently,the Marketing Department Revised Its Figures for Cash Collections

Edelmar Corp.has prepared a preliminary cash budget for the third quarter as shown below: $$\begin{array} { | l | r | r | r | } \hline \text { Cash Budget } & { \text { July } } & { \text { Aug } } & { \text { Sep } } \\\hline \text { Beginning cash balance } & \$ 32,000 & \$ 4400 & \$ 6900 \\\hline \text { Plus: Cash collections } & \$ 49,400 & \$ 51,000 & \underline { 47,800 } \\\hline \text { Cash available } & 81,400 & \$ 55,400 & \$ 54,700 \\\hline \text { Less: Cash payments: } & & & \\\hline \text { Purchases of direct materials } & 36,000 & 9000 & 10,000 \\\hline \text { Operating expenses } & 40,000 & 30,500 & 30,700 \\\hline \text { Capital expenditures } & \underline { 1000 } & \underline { 9000 } & \underline { 7000 } \\\hline \text { Ending cash balance } & \$ 4400 & \$ 6900 & \$ 7000 \\\hline\end{array}$$ Subsequently,the marketing department revised its figures for cash collections.New data are as follows: $52,000 in July,$55,000 in August,and $42,000 in September.Based on the new data,calculate the new projected cash balance at the end of July.

A) $13,500
B) $4400
C) $7000
D) $7800