Blue Spruce, Inc. has budgeted sales revenues as follows: June July August Credit sales $145,000 $125,000 $92,000 Cash sales Total sales 95,000 253,000 200,000 $240,000 $378,000 $292,000 Past experience indicates that 60% of the credit sales will be collected in the month of sale and the remaining 40% will be collected in the following month. Purchases of inventory are all on account with 50% is paid in the month of purchase and 50% paid in the month following purchase. Budgeted inventory purchases are as follows: June $302,000 July 224,000 August 110,000 Other cash disbursements budgeted: (a) selling and administrative expenses of $54,000 each month, (b) dividends of $104,000 will be paid in July, and (c) purchase of equipment in August for $33,000 cash The company's policy is to maintain a minimum cash balance of $50,000 at the end of each month. The company borrows money from the bank at 6% interest if necessary to maintain the minimum cash balance. Borrowed money is repaid in months when there is an excess cash balance. The beginning cash balance on July 1 was $50,000. Assume that borrowed money in this case is for one month. (a) Prepare separate schedules for expected collections from customers and expected payments for purchases of inventory. (Do not leave any answer field blank. Enter O for amounts.) Schedule of Expected Collections from Customers Credit sales June July August July August