Exercise 20-11 Merchandising: Budgeted cash disbursements LO P1

Hector Company reports the following:

July August September
Sales $ 28,000 $ 36,000 $ 40,000
Purchases 17,360 22,320 28,000

Payments for purchases are made in the month after purchase. Selling expenses are 16% of sales, administrative expenses are 11% of sales, and both are paid in the month of sale. Rent expense of $1,800 is paid monthly. Depreciation expense is $1,400 per month.

Prepare a schedule of budgeted cash disbursements for August and September.