Aztec Company sells its product for $170 per unit. Its actual and budgeted sales follow. Units Dollars April (actual) May (actual) 3,000 2,000 $510,000 340,000 June 850,000 5,000 (budgeted) July |(budgeted) August (budgeted) 849,000 4,000 4,000 680,000 All sales are on credit. Recent experience shows that 28% of credit sales is collected in the month of the sale, 42% in the month after the sale, 26% in the second month after the sale, and 4% proves to be uncollectible. The product's purchase price is $110 per unit. 60% of purchases made in a month is paid in that month and the other 40% is paid in the next month. The company has a policy to maintain an ending monthly inventory of 21% of the next month's unit sales plus a safety stock of 60 units. The April 30 and May 31 actual inventory levels are consistent with this policy. Selling and administrative expenses for the year are $1,392,000 and are paid evenly throughout the year in cash. The company's minimum cash balance at month-end is $120,000. This minimum is maintained, if necessary, by borrowing cash from the bank. If the balance exceeds $120,000, the company repays as much of the loan as it can without going below the minimum. This type of loan carries an annual 10% interest rate. On May 31, the loan balance is $42,000, and the company's cash balance is $120,000. Required: 1. Prepare a schedule that shows the computation of cash collections of its credit sales (accounts receivable) in each of the months of June and July. 2. Prepare a schedule that shows the computation of budgeted ending inventories (in units) for April, May, June, and July 3. Prepare the merchandise purchases budget for May, June, and July. Report calculations in units and then show the dollar amount of purchases for each month. 4. Prepare a schedule showing the computation of cash payments for product purchases for June and July 5. 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 Complete this question by entering your answers in the tabs below Complete this question by entering your answers in the tabs below. Required Required Required Required Required 3 Required Required Required Required Required 1 5 1 2 4 4 3 Prepare a schedule showing the computation of cash payments for product purchases for June and July Prepare a schedule that shows the computation of cash collections of its credit sales (accounts receivable) in each of the months of June and July Cash payments on product purchases (for June and July) Percent Paid in Percent Collected in April May June July August Credit sales from: April May June May ay July From purchases in: May ay June June July July August Amount Paid in Amount Collected in Total May June July Total April May June July August From purchases in May Credit sales from: April June 510.000 340,000 850,000 July ay June Required 5 Required 3 July August 680,000 680,000 Required 1 Required 2 Complete this question by entering your answers in the tabs below. Complete this question by entering your answers in the tabs below. Required Required Required Required Required 1 2 3 Required Required Required Required Required 1 4 5 2 4 5 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. (Do not round intermediate calculations. Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Round your final answers to the nearest whole dollar value.) Prepare a schedule that shows the computation of budgeted ending inventories (in units) for April, May, June, and July Show less& AZTEC COMPANY Budgeted Ending Inventory For April, May, June and July April AZTEC COMPANY Cash Budget June and July May June July June July Beginning cash balanoe Next month's budgeted sales (units) Ratio of inventory to future sales Budgeted "base ending inventory Total oash availabie Cash payments for Total cash paymenms Preliminary cash balance Required 1 Required 3 Ending cash balance Loan balance June July Complete this question by entering your answers in the tabs below. Loan balance-Beginning of month Additionel loen (loan repayment) Loan balance- End of month Required Required Required Required Required 3 4 2 1 5 Required 5 Required 4 Prepare the merchandise purchases budget for May, June, and July. Report calculations in units and then show the dollar amount of purchases for each month AZTEC COMPANY Merchandise Purchases Budgets For May, June, and July May July June Required units of available merchandise Budgeted purchases (units) Budgeted cost of merchandise purchases Required 2 Required 4