1. Compute budgeted cash receipts and budgeted cash payments for each month. 2. Compute the balances necessary to prepare a budgeted balance sheet for August 31 for each of the following accounts: Complete this question by entering your answers in the tabs below. Compute budgeted cash receipts and budgeted cash payments for each month. Paul's Pool Service provides pool cleaning, chemical application, and pool repairs for residential customers. Clients are billed weekly for services provided and usually pay 70 percent of their fees in the month the service is provided. In the month following service, Paul collects 25 percent of service fees. The final 5 percent is collected in the second month following service. Paul purchases his supplies on credit and pays 50 percent in the month of purchase and the remaining 50 percent in the month following purchase. Of the supplles Paul purchases, 85 percent is used in the month of purchase, and the remalnder Is used in the month following purchase. The following information is avallable for the months of June, July, and August, which are Paul's busiest months: - Junc 1 cash batance $17,000. - June 1 supplles on hand $4,600. - June 1 accounts recelvable $9,600. - June 1 accounts payable $4,500. - Estimated sales for June, July, and August are $28,800,$43,200, and $46,000, respectively. - Sales during May were $26,800, and sales during Aprll were $19,200. - Estimated purchases for June, July, and August are $10,600,$20,200, and $14,400, respectively. - Purchases in May were $5,800. \begin{tabular}{|l|} \hline \multicolumn{1}{|c|}{ Balances for August 31 Budgeted Balance Sheet } \\ \hline Cash \\ \hline June 1 Balance \\ \hline Add: Total Cash Receipts \\ \hline Less: Total Cash Payments \\ \hline August 31 Balance \\ \hline Supplies Inventory \\ \hline August Purchases \\ \hline Accounts Receivable \\ \hline August Sales \\ \hline July Sales \\ \hline Balance at August 31 \\ \hline Accounts Payable \\ \hline August Purchases \\ \hline \end{tabular}