Paul's Pool Service provides pool cleanIng, chemical application, and pool repalrs for residentlal customers. Clients are billed weekly for services provided and usually pay 40 percent of their fees in the month the service is provided. In the month following service, PaL collects 50 percent of service fees. The final 10 percent is collected in the second month following service. Paul purchases his supplie 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 avallable for the months of June, July, and August, which are Paul's buslest months: - June 1 cash balance $16,700. - June 1 supplies on hand $4,500. - June 1 accounts recelvable $9,400. - June 1 accounts payable $4,400. - Estimated sales for June, July, and August are $28,200,$42,300, and $45,000, respectlvely. - Sales during May were $26,200, and sales during April were $18,800. - Estimated purchases for June, July, and August are $10,400,$19,800, and $14,100, respectively. - Purchases in May were $5,700. Requlred: 1. Compute budgeted cash recelpts 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. \begin{tabular}{|l|l|} \hline \multicolumn{3}{|l|}{ 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 30% of August Purchases & \\ \hline Accounts Receivable & \\ \hline 60% of August Sales & \\ \hline 10% of July Sales & \\ \hline Balance at August 31 & \\ \hline Accounts Payable & \\ \hline 50% of August Purchases & \\ \hline \end{tabular}