Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Bombs Away Video Games Corporation has forecasted the following monthly sales: January $ 110,000 July $ 55,000 February 103,000 August 55,000 March 35,000 September 65,000

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

January $ 110,000 July $ 55,000
February 103,000 August 55,000
March 35,000 September 65,000
April 35,000 October 95,000
May 30,000 November 115,000
June 45,000 December 133,000
Total annual sales = $876,000

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, 40 percent are for cash and 60 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 35,000 units.

image text in transcribed

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

image text in transcribed

image text in transcribed

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 $55,000 per month.

image text in transcribed

image text in transcribed

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.)

image text in transcribed

image text in transcribed

Bombs Away Video Games Corporation Production and Inventory Schedule in Units Ending Inventory Beginning Inventory 35,000 + Production Sales January February March April May June July August September October November December Bombs Away Video Games Corporation Cash Receipts Schedule January February March April May June Sales Cash receipts: Cash sales Prior month's credit sales Total cash receipts Bombs Away Video Games Corporation Cash Receipts Schedule July August September October November December Sales Cash receipts: Cash sales Prior month's credit sales Total cash receipts Bombs Away Video Games Corporation Cash Payments Schedule January February March April May June Production cost Other cash payments Total cash payments Bombs Away Video Games Corporation Cash Payments Schedule July August September October November December Production cost Other cash payments Total cash payments Bombs Away Video Games Corporation Cash Budget February January March April May June Beginning cash Net cash flow Cumulative cash balance Monthly loan or (repayment) Ending cash balance Cumulative loan balance Bombs Away Video Games Corporation Cash Budget July August September October November December Beginning cash Net cash flow Cumulative cash balance Monthly loan or (repayment) Ending cash balance Cumulative loan balance

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

Chains Of Finance How Investment Management Is Shaped

Authors: Diane-Laure Arjalies, Philip Grant, Iain Hardie, Donald MacKenzie, Ekaterina Svetlova

1st Edition

0198802943, 978-0198802945

More Books

Students also viewed these Finance questions

Question

7. Define cultural space.

Answered: 1 week ago

Question

8. Describe how cultural spaces are formed.

Answered: 1 week ago