Bombs Away Video Games Corporation has forecasted the following monthly sales:

January	$	99,000	July	$	44,000
February		92,000	August		44,000
March		24,000	September		54,000
April		24,000	October		84,000
May		19,000	November		104,000
June		34,000	December		122,000
Total annual sales = $744,000

Bombs Away Video Games sells the popular Strafe and Capture video game. It sells for $5 per unit and costs $2 per unit to produce. A level production policy is followed. Each month's production is equal to annual sales (in units) divided by 12. Of each month's sales, 20 percent are for cash and 80 percent are on account. All accounts receivable are collected in the month after the sale is made. a. Construct a monthly production and inventory schedule in units. Beginning inventory in January is 24,000 units.

b. Prepare a monthly schedule of cash receipts. Sales in December before the planning year are $100,000.

c. Prepare a cash payments schedule for January through December. The production costs of $2 per unit are paid for in the month in which they occur. Other cash payments, besides those for production costs, are $44,000 per month.

d. Prepare a monthly cash budget for January through December using the cash receipts schedule from part b and the cash payments schedule from part c. The beginning cash balance is $5,000, which is also the minimum desired. (Negative amounts should be indicated by a minus sign.)

Bombs Away Video Games Corporation Production and Inventory Schedule in Units Beginning Production- Inventor Ending Inventor ionSales Januan February March April May June 24,000 August September October November December