Question

The following information is from Tejas WindowTint’s financial records.

Month	Sales			Purchases
April	$	77,000		$	61,000
May		75,000			42,000
June		73,000			30,000
July		82,000			48,000

Collections from customers are normally 70 percent in the month of sale, 18 percent in the month following the sale, and 11 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 $65,000, and sales for August are forecasted at $71,000. Cash disbursements for expenses are expected to be $16,000 for the month of August. The company’s cash balance on August 1 was $33,000.

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.

Answer 1

TEJOS Expected window cash onit collections month sales . Expected collections June 73000 $ 8030 July 82000 18.1. AUS $14760 $ 49700 710oo 701 $72490 TeTaS window unit Expected cam Disbursmends July purchases ч босо (2400) A Discount 5% $45600 $16000 • Expences $ 61,600 cash Balance on August 31 - e Expected opening (h) con (-) cash Aug 1 Balance on collections disbursement $ 33000 $ 72490 ($ 61,600) $43890