question 15 point Smith Corporation's budget Included the following items for the month of June Cash recipe $125.000 Purchase of merchandise $75,000 Salaries expense $60,000 te expense $15,000 Depreciation expense $15.000 In addition, Sim requires a minimum cash balance of $10,000 at each month and Loans taken to meet this requirement cost per month paid money. The rest is done by tance at the beginning of the month. Any excess cash is used to repay loans at mothed Smith has the following balances on June 1: Cau 32.000 pasti Complete the banks below to prepare the monthly cash budget for dine Answers in the first column whould contain words. Answers in the second right column should contain numbers Do not use comma dollar sans or decimals in your numbers. Round to the nearest whom dolar.t recessary. For any negaties balances or for comments.se.parenthesin in your lan enter the je Beginning cash balance Add: Total cash available Less Cash payments ist below Less Cash payments below! Total cash payments Preliminary cash balance kom activity Additional loan from bank or repayment of loan to bank) Ending cash balance Loin balance, end of month