Scottie Inc. developed the following budget for the month of October.

October 1 cash balance	$7,600
Cash sales in October	$78,000

Credit sales for the following months are:

August	$42,000
September	$37,000
October	$40,000

For credit sales the controller has found the following collection pattern:

50%	collected in the month of sale
30%	collected in the month after sale
15%	collected two months after the sale
5%	expected to be uncollectible

Budgeted material purchases for September and October are:

September	$43,000
October	$49,000

Material purchases are paid:

60%	in the month of purchase
40%	in the month following purchase

Other budgeted costs in October:

Utilities	$4,520
Salaries	$23,400
Depreciation on the building and equipment	$15,000

Entry/Rounding Rules:

Never enter $ or , when inputting numerical answers

Round your answer to the nearest whole number.

Examples:

If your answer is $24,500.47, enter 24500

If your answer is $24,500.51, enter 24501

If your answer is $24,500.00, enter 24500

a. How much is the total budgeted cash collection from accounts receivable in October?

b. How much is the total cash inflows from all sources in October?

c. How much is the October cash payments for purchases made in September and October?

d. How much is the total cash disbursements in October?

e. What is the cash balance on October 31?