Cash Disbursements Assume that Waycross Manufacturing manages its cash flow from its home office. Waycross controls cash disbursements by category and month. In setting its budget for the next six months, beginning in July, it used the following managerial guidelines: Category Guidelines Purchases Pay half in current and half in following month. Payroll Pay 90 percent in current month and 10 percent in following month. Loan Payments Pay total amount due each month. Predicted activity for selected months follow: Category Purchases Payroll Loan Payments May June July August $30,000 $48,000 $52,000 $54,000 100,000 130,000 140,000 100,000 10,000 10,000 12,000 12,000 Prepare a schedule showing cash disbursements by account for July and August. Waycross Manufacturing Schedule of Cash Disbursements For the Months of July and August July August Accounts payable $ 46,000 * $ 52,000 x Payroll 117,000 X 106,000 X Loan payments 15,000 x 15,000 x Total $ 117,000 X $ 106,000 X