Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Front Page Video Games Corporation has forecasted the following monthly sales: January $103,000 July $48,000 February 96,000 August 48,000 March 28,000 September 58,000 April 28,000

Front Page Video Games Corporation has forecasted the following monthly sales:

January $103,000 July $48,000
February 96,000 August 48,000
March 28,000 September 58,000
April 28,000 October 88,000
May 23,000 November 108,000
June 38,000 December 126,000
Total sales = $792,000

The firm sells its Last Spike video game for $5 per unit, and the cost to produce the game is $2 per unit. 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 28,000 units. (Note: To do part a, you should work in terms of units of production and units of sales.)

Front Page Video Games Corporation
Production and inventory schedule in units
Beginning inventory + Production Sales = Ending inventory
January 28,000 + =
February + =
March + =
April + =
May + =
June + =
July + =
August + =
September + =
October + =
November + =
December + =

b. Prepare a monthly schedule of cash receipts. Sales in the December before the planning year were $100,000. Work part b using dollars.

Front Page Video Games Corporation
January February March April May June
Sales $ $ $ $ $ $
Cash sales
Prior months sales
Total cash receipts $ $ $ $ $ $

Front Page Video Games Corporation
July August September October November December
Sales $ $ $ $ $ $
Cash sales
Prior months sales
Total cash receipts $ $ $ $ $ $

c. Determine 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 $48,000 per month.

Front Page Video Games Corporation
Constant production
January February March April May June
Production cost $ $ $ $ $ $
Other cash payments
Total cash payments $ $ $ $ $ $

Front Page Video Games Corporation
Constant production
July August September October November December
Production cost $ $ $ $ $ $
Other cash payments
Total cash payments $ $ $ $ $ $

d. Prepare a monthly cash budget for January through December. The beginning cash balance is $5,000, and that is also the minimum desired. (Do not leave any empty spaces; input a 0 wherever it is required. Negative answers and amounts to be deducted should be indicated by a minus sign.)

Front Page Video Games Corporation
January February March April May June
Net cash flow $ $ $ $ $ $
Beginning cash
Cumulative cash balance $ $ $ $ $ $
Monthly loan or (repayment)
Cumulative loan
Ending cash balance $ $ $ $ $ $

Front Page Video Games Corporation
July August September October November December
Net cash flow $ $ $ $ $ $
Beginning cash
Cumulative cash balance $ $ $ $ $ $
Monthly loan or (repayment)
Cumulative loan
Ending cash 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

Auditing IT Infrastructures For Compliance

Authors: Robert Johnson, Marty Weiss, Michael G. Solomon

3rd Edition

1284236609, 9781284236606

More Books

Students also viewed these Accounting questions

Question

What online recruitment methods are available?

Answered: 1 week ago