Aztec Company sells its product for $160 per unit. Its actual and budgeted sales follow. May Actua June (Budget) July (Budget) August (Budget) Sales units 2,000 5,000 4,000 3,900 Sales dollars $ 320,000 $ 800,000 $ 640,000 5 624,000 All sales are on credit Collections are as follows: 20% is collected in the month of the sale, and the remaining 80% is collected in the month following the sale. Merchandise purchases cost $110 per unit. For those purchases, 60% is paid in the month of purchase and the other 40% is paid in the month following purchase. The company has a policy to maintain an ending monthly Inventory of 19% of the next month's unit sales. The May 31 actual Inventory level of 950 units is consistent with this policy, Seling and administrative expenses of $118,000 per month are paid in cash. The company's minimum cash balance at month-end is $140,000. Loans are obtained at the end of any month when the preliminary cash balance is below $140,000. Any preliminary cash balance above $140,000 is used to repay loans at month end. This loan has a 0.0% monthly interest rate. On May 31, the loan balance is $40,000, and the company's cash balance is $140,000 Required: 1. Prepare a schedule of cash receipts from sales for each of the months of June and July 2. Prepare the merchandise purchases budget for June and July 3. Prepare a schedule of cash payments for merchandise purchases for June and July. Assume May's budgeted merchandise purchases is $282,700. 4. Prepare a cash budget for June and July, including any loan activity and interest expense compute the loan balance at the end of each month Prepare a schedule of cash receipts from sales for each of the months of June and July. June 800,000 $ July 640,000 AZTEC COMPANY Schedule of Cash Receipts from Sales May Sales $ 320,000 $ Cash receipts from: Collections of current period sales Collections of prior period sales Total cash receipts $ 0 $ Prepare the merchandise purchases budget for June and July. AZTEC COMPANY Merchandise Purchases Budgets June Budgeted sales units + 5,000 July 4,000 Next period budgeted sales units Ratio of inventory to future sale Desired ending inventory units 5,000 4,000 Units to purchase Cost per unit Cost of merchandise purchases 5,000 4,000 $ 110 $ 110 $ 550,000 $ 440,000 Prepare a schedule of cash payments for merchandise purchases for June and July. Assume May's budgeted merchandise purchases is $282,700 July AZTEC COMPANY Schedule of Cash Payments for Merchandise Purchases May June Merchandise purchases Cash payments for Current period purchases Prior period purchases Total cash payments for merch purchases $ 0 $ 0 Prepare a cash budget for June and July, including any loan activity and Interest expense. Compute the loan balance at the end of each month. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Round your answers to the nearest whole dollars.) AZTEC COMPANY Cash Budget June and July June Beginning cash balance July Total cash available Loss: Cash payments for 0 Total cash payments Preliminary cash balance Ending canh balance $ os Loan balance Juno July Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month