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 50 percent of their fees in the month the service is provided. In the month following service, Paul collects 40 percent of service fees. The final 10 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, 70 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 $14,500.
• June 1 supplies on hand $3,900.
• June 1 accounts receivable $8,100.
• June 1 accounts payable $3,800.
• Estimated sales for June, July, and August are $24,300, $36,500, and $38,900, respectively.
• Sales during May were $22,700, and sales during April were $16,300.
• Estimated purchases for June, July, and August are $9,000, $17,200, and $12,300, respectively.
• Purchases in May were $5,000.

Required:

1.Compute budgeted cash receipts and budgeted cash payments for each month.

2.Compute the balances necessary to make a budgeted balance sheet for August 31 for each of the following accounts:

Compute the balances necessary to make 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

30% of August Purchases

Accounts Receivable

50% of August Sales

10% of July Sales

Balance at August 31: 0

Accounts Payable

50% of August Purchases