ABC Company has a cash balance of $$33,000$ on August $1$ and requires a minimum ending cash balance of $$19,192.$ Cash receipts from sales budgeted for August are $$205,192.$ Cash disbursements budgeted for August include inventory purchases, $$25,000$; other manufacturing expenses, $$60,000$; operating expenses, $$53,000$; bond retirements, $$58,000$; and dividend payments, $$23,000.$

Required:

Prepare a cash budget for ABC Company for August.

$\backslash$table$[[,$August$],[$Beginning cash balance,$],[$Cash Receipts:,$],[,$$