The following information is from Tejas WindowTints financial records.

Month	Sales			Purchases
April	$	75,000		$	48,000
May		76,000			45,000
June		64,000			33,000
July		88,000			51,000

Collections from customers are normally 67 percent in the month of sale, 16 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 3 percent discount allowed on purchases paid for by the tenth of the following month. Purchases for August are budgeted at $64,000, and sales for August are forecasted at $70,000. Cash disbursements for expenses are expected to be $15,600 for the month of August. The companys cash balance on August 1 was $30,000.

Prepare the expected cash collections during August.

Prepare the expected cash disbursements during August.

Calculate the expected cash balance on August 31.

TEJAS WINDOW TINT Expected Cash Collections TEJAS WINDOW TINT Expected Cash Disbursements \begin{tabular}{|l|l|} \multicolumn{1}{|c|}{ August } \\ \hline July purchases to be paid in August & \\ \hline Net & \\ \hline Cash disbursements for expenses & \\ \hline Total & $ \\ \hline \hline \end{tabular} TEJAS WINDOW TINT Expected Cash Balance August 31 Balance, August 1 \begin{tabular}{|l|l|} \hline Expected balance & \\ \hline \end{tabular}