Kelsey is preparing its master budget for the quarter ended September 30. Budgeted sales and cash payments for merchandise for the next three months follow Budgeted Sales Cash payments for merchandise July $62,800 42,800 August $81, 2ee 32,400 September $49,200 33,200 Sales are 20% cash and 80% on credit. All credit sales are collected in the month following the sale. The June 30 balance sheet includes balances of $13,500 in cash: $49,600 in accounts receivable: $5.700 in accounts payable, and a $3,200 balance in loans payable. A minimum cash balance of $13,200 is required. Loans are obtained at the end of any month when a cash shortage occurs Interest is 1% per month based on the beginning-of-the-month loan balance and is paid at each month-end. If an excess balance of cash exists, loans are repaid at the end of the month. Operating expenses are paid in the month incurred and consist of sales commissions (10% of sales), office salaries ($5,200 per month), and rent ($7700 per month). (1) Prepare a cash receipts budget for July August, and September (2) Prepare a cash budget for each of the months of July, August, and September Complete this question by entering your answers in the tabs below. Required 1 Required 2 Prepare a cash receipts budget for July, August, and September July 62,800 August 81,200 September $ 49,200 Total sales $ $ Cash sales 20% Credit sales 80% KELSEY Cash Receipts Budget For July, August, and September August Cash sales Collections of accounts receivable Total cash receipts July September Required 2 > 12 POLOSHuyeur OCH Of the T S Juy, Augustou aupun Complete this question by entering your answers in the tabs below. Required 1 Required 2 Prepare a cash budget for each of the months of July, August, and September. (Negative bala amounts (if any) should be indicated with minus sign. Round your final answers to the neares KELSE Cash Budget For July, August, and Septemb August 13,500 July September Beginning cash balance Total cash available Cash payments for: + Total cash payments Preliminary cash balance Ending cash balance Loan balance July August September 3.200 Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month