The following information is from Tejas WindowTints financial records.

Month	Sales			Purchases
April	$	74,000		$	47,000
May		76,000			53,000
June		76,000			41,000
July		85,000			59,000

Collections from customers are normally 67 percent in the month of sale, 17 percent in the month following the sale, and 15 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 4 percent discount allowed on purchases paid for by the tenth of the following month. Purchases for August are budgeted at $61,000, and sales for August are forecasted at $67,000. Cash disbursements for expenses are expected to be $15,800 for the month of August. The companys cash balance on August 1 was $30,000.

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.

TEJAS WINDOW TINT Expected Cash Collections August Sales Percent Month Expected Collections Total TEJAS WINDOW TINT Expected Cash Disbursements August July purchases to be paid in August Net Cash disbursements for expenses Total TEJAS WINDOW TINT Expected Cash Balance August 31 Balance, August 1 Expected balance