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 $ 97,000 July $ 42,000 February 90,000 August 42,000 March 22,000 September 52,000

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

January

$

97,000

July

$

42,000

February

90,000

August

42,000

March

22,000

September

52,000

April

22,000

October

82,000

May

17,000

November

102,000

June

32,000

December

120,000

Total annual sales = $720,000

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, 30 percent are for cash and 70 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 22,000 units.

Bombs Away Video Games Corporation

Production and Inventory Schedule in Units

Beginning Inventory

+

Production

Sales

=

Ending Inventory

January

22,000

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

July

Aug

Sept

Oct

Nov

Dec

Sales

Cash receipts:

Cash sales

Prior month's credit sales

Total cash receipts

$0

$0

$0

$0

$0

$0

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 $42,000 per month.

Bombs Away Video Games Corporation

Cash Payments Schedule

Jan

Feb

March

April

May

June

July

Aug

Sep

Oct

Nov

Dec

Production cost

Other cash payments

Total cash payments

$0

$0

$0

$0

$0

$0

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

Cash Budget

Jan

Feb

March

April

May

June

July

Aug

Sep

Oct

Nov

Dec

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

Bond Markets Analysis And Strategies

Authors: Frank J.Fabozzi

7th Edition

0136078974, 978-0136078975

More Books

Students also viewed these Finance questions

Question

c. Are there any prerequisites for the course?

Answered: 1 week ago

Question

a sin(2x) x Let f(x)=2x+1 In(be)

Answered: 1 week ago

Question

Identify and discuss learning style differences across cultures

Answered: 1 week ago