Exercise 9-26 Cash Budgeting (LO 9-3, 9-5)

The following information is from Tejas WindowTints financial records.

Month	Sales			Purchases
April	$	80,000		$	61,000
May		67,000			57,000
June		62,000			45,000
July		70,000			63,000

Collections from customers are normally 66 percent in the month of sale, 18 percent in the month following the sale, and 13 percent in the second month following the sale. The balance is expected to be uncollectible. All purchases are on account. Management takes full advantage of the 5 percent discount allowed on purchases paid for by the tenth of the following month. Purchases for August are budgeted at $63,000, and sales for August are forecasted at $69,000. Cash disbursements for expenses are expected to be $14,600 for the month of August. The companys cash balance on August 1 was $32,000. Required: 1. Prepare the expected cash collections during August. 2. Prepare the expected cash disbursements during August. 3. Calculate the expected cash balance on August 31.