E8-24 (Algo) Determining Balances for a Budgeted Balance Sheet [LO 8-4) 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 60 percent of their fees in the month the service is provided. In the month following service, Paul collects 35 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 supplies Paul purchases, 75 percent is used in the month of purchase, and the remainder is used in the month following purchase. The following information is available for the months of June, July, and August, which are Paul's busiest months . June 1 cash balance $14,200. June 1 supplies on hand $3,800 June 1 accounts receivable $7.900 June 1 accounts payable $3,700. Estimated sales for June July, and August are $23,700, $35,600, and $37.900, respectively Sales during May were $22100, and sales during April were $15,900 Estimated purchases for June July, and August are $8,800, S16,800, and $12.000, respectively, Purchases in May were $4.900 Required: 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. Inquired 1 Required 2 Compute budgeted cash receipts and budgeted cash payments for each month, June July August Budgeted Cash Receipts Budgeted Cash Payments June 1 cash balance $14,200 June 1 supplies on hand $3,800, June 1 accounts receivable $7.900 June 1 accounts payable $3,700 Estimated sales for June, July, and August are $23.700, $35,600, and $37.900 respectively Sales during May were $22,100, and sales during April were $15.900. Estimated purchases for June July, and August are $8,800, 516,800, and $12,000, respectively Purchases in May were $4,900 Required: 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. Required 1 Required 2 Compute the balances necessary to prepare a budgeted balance sheet for August 31 for each of the following accounts: Balances for August 31 Budgeted Balance Sheet Cash June 1 Balance Add Total Cash Receipts Less Total Cash Payments August 31 Balance Supplies Inventory 25% of August Purchases Accounts Receivable 40% of August Sales 5% of July Sales Balance at August 31 0 Accounts Payable 50% of August Purchases