The following information is available to assist you in preparing a company's cash budget a. The cash balance on July 1 is $53,200. b. Actual sales for May and June and expected sales for July are as follows: Cash sales Sales on account Hay June July $ 75,600 589,000 $1,200 $ 410,000 $ 574,000 $ 609,000 Sales on account are collected over a three-month period as follows: 20% collected in the month of sale, 60% collected in the month following sale, and 18% collected in the second month following sale. The remaining 2% is uncollectible. c. Purchases of inventory will total $318,000 for July. Thirty percent of a month's Inventory purchases are pald during the month of purchase. The accounts payable remaining from June's inventory purchases total $172,000, all of which will be paid in July, d Selling and administrative expenses are budgeted at $525,000 for July. Of this amount, $57,700 is for depreciation. e. A new web server for the Marketing Department costing $82,000 will be purchased for cash during July, and dividends totaling $12,000 will be paid during the month. The company maletains a minimum cash balance of $20,000. An open line of credit is available from the company's bank to increase its cash balance as needed. Required: 1. Calculate the expected cash collections for July 2 Calculate the expected cash disbursements for merchandise purchases for July 2. Prepare a cash budget for July. Indicate in the financing section any borrowing that will be needed during the month Assume that any interest will not be paid until the following month. f. The company maintains a minimum cash balance of $20,000. An open line of credit is available from the company's bank to increase its cash balance as needed. Required: 1. Calculate the expected cash collections for July 2. Calculate the expected cash disbursements for merchandise purchases for July 3. Prepare a cash budget for July. Indicate in the financing section any borrowing that will be needed during the month. Assume that any interest will not be paid until the following month. Complete this question by entering your answers in the tabs below. Req 1 and 2 Req3 1. Calculate the expected cash collections for July. 2. Calculate the expected cash disbursements for merchandise purchases for July Total cash collections Cash disbursements for merchandise purchases Reg 1 and Req3 > Req 1 and 2 Reg 3 Prepare a cash budget for July. Indicate in the financing section any borrowing that will be needed during the month. Assume that any interest will not be paid until the following month. Cash Budget For the Month of July Beginning cash balance Add collections from customers Total cash available Less cash disbursements Payments to suppliers for inventory Selling and administrative expenses New wob server Dividends paid Total cash disbursements Excess (doficiency) of cash available over disbursements Financing Borrowings Repayments Interest Total financing Ending cash balance Pacland