The following information pertains to X Traders for the three months ended $30$ June $2022$: Actual Budgeted April May June R R R Sales $(20\%$ for cash and $80\%$ on credit$)520,000540,000560,000$ Purchases $(10\%$ for cash $90\%$ on credit$)340,000400,000430,000$ Salaries and wages paid $50,00060,00070,000$ Cash expenses $28,00032,00036,000$ Depreciation $2,0002,0002,000$ It is expected that debtors will settle their accounts as follows: $20\%$ in the month of sale $70\%$ in the month after the month of sale, and $5\%$ in the second month after the month of sale The remaining $5\%$ is usually written off as bad debts. Trade creditors are paid in the month after the purchases at a discount of $5\%.50\%$ of the salaries and wages are weekly wages. Because wages are paid weekly, usually $10\%$ of the wages are paid in the month following the month in which they were incurred. Expenses are paid as they arise. The favourable bank balance on $1$ May was R$70000.$ REQUIRED: Prepare the Cash Budget of X Traders for May and June $2022.$