Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Aztec Company sells its product for $150 per unit. Its actual and budgeted sales follow. UnitsDollars April (actual)5,000$800,000 May(actual)2,600416,000 June(actual)6,000960,000 July(actual)5,000959,000 August(actual)4,200672,000 All sales are

Aztec Company sells its product for $150 per unit. Its actual and budgeted sales follow.

UnitsDollars

April (actual)5,000$800,000

May(actual)2,600416,000

June(actual)6,000960,000

July(actual)5,000959,000

August(actual)4,200672,000

All sales are on credit. Recent experience shows that 20% of credit sales is collected in the month of the sales, 50% in the month after the sale, 27% in the second month after the sale, and 3% proves to be uncollectible.The product's purchase is $110 per unit, 60% of the purchase made in the 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 19% of the next month's unit sales plus a safety stock of 145 units.The April 30 and May 31 actual inventory levels are consistent with this policy. Selling and administrative expenses for the year are $1,428,000 and are paid evenly througnout the year in cash.The company's minimum cash balance at month-end is $110,000. The 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 gong below the minimum. This type of loan carries an annual 13% interest rate, On May 31, the loan balance is $37,000, and the company's cash balance is $110,000.

1.Prepare schedule that shows the computation of cash collections of its credit sales (account receivable) in each of the months of June and July

2.Prepare schedule that shows the computation of budgeted ending inventories (in units) for April, May, June, and July

3.Prepare the merchandise purchases budget May, June and July.Report calculations in units and then show the dollar amount of purchases for each month.

4.Prepare schedule showing the computation of cash payments for product purchases for June and July

5.Prepare cash budget for June and July, including any loan activity and interest expense. Compute the loan balance at the end of each month.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Accounting Terminology

Authors: Michael P Griffin

1st Edition

1423229371, 9781423229377

More Books

Students also viewed these Accounting questions