Units	Dollars
April (actual)	8,000	$1,440,000
May (actual)	2,800	504,000
June (budgeted)	7,500	1,350,000
July (budgeted)	7,500	1,350,000
August (budgeted)	4,100	738,000

All sales are on credit. Recent experience shows that 26% of credit sales is collected in the month of the sale, 44% in the month after the sale, 26% in the second month after the sale, and 4% proves to be uncollectible. The products purchase price is $110 per unit. All purchases are payable within 11 days. Thus, 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 months unit sales plus a safety stock of 75 units. The April 30 and May 31 actual inventory levels are consistent with this policy. Selling and administrative expenses for the year are $1,416,000 and are paid evenly throughout the year in cash. The companys minimum cash balance at month-end is $110,000. This minimum is maintained, if necessary, by borrowing cash from the bank. If the balance exceeds $110,000, the company repays as much of the loan as it can without going below the minimum. This type of loan carries an annual 13% interest rate. On May 31, the loan balance is $31,000, and the companys cash balance is $110,000.(Round final answers to the nearest whole dollar.)

Required:
	Prepare a table that shows the computation of cash collections of its credit sales (accounts receivable) in each of the months of June and July. Prepare a table that shows the computation of budgeted ending inventories (in units) for April, May, June, and July.Aztec Company sells its product for $180 per unit. Its actual and projected sales follow.