Built-Tight is preparing its master budget. Budgeted sales and cash payments follow: July $ 61,000 August $ 77,000 September $ 51,000 Budgeted sales Budgeted cash payments for Direct materials Direct labor Overhead 16,760 4,640 20,800 14,040 3,960 17,400 14,360 4,040 17,800 Sales to customers are 30% cash and 70% on credit. Sales in June were $60,500. All credit sales are collected in the month following the sale. The June 30 balance sheet includes balances of $27,000 in cash and $5,600 in loans payable. A minimum cash balance of $27,000 is required. Loans are obtained at the end of any month when the preliminary cash balance is below $27,000. Interest is 1% per month based on the beginning-of-the-month loan balance and is paid at each month-end. Any preliminary cash balance above $27,000 is used to repay loans at month-end. Expenses are paid in the month incurred and consist of sales commissions (10% of sales), office salaries ($4,600 per month), and rent ($7,100 per month). 1. Prepare a schedule of cash receipts for the months of July, August, and September. BUILT-TIGHT Schedule of Cash Receipts from Sales July August $ 61,000 $ 77,000 September $ 51,000 Sales Cash receipts from: Total cash receipts 2. Prepare a cash budget for the months of July, August, and September. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Enter your final answers in whole dollars.) BUILT-TIGHT Cash Budget July August September Beginning cash balance Total cash available Less: Cash payments for Total cash payments Preliminary cash balance Loan activity Loan balance July August September Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month