Aztec Company sells its product for $160 per unit. Its actual and budgeted sales

Question

Aztec Company sells its product for $160 per unit. Its actual and budgeted sales follow.

All sales are on credit. Recent experience shows that 30% of credit sales is collected in the month of the sale, 40% in the month after the sale, 26% in the second month after the sale, and 4% proves to be uncollectible. The product’s purchase price is $110 per unit. 60% of purchases made in a 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 22% of the next month’s unit sales plus a safety stock of 75 units. The April 30 and May 31 actual inventory levels are consistent with this policy. Selling and administrative expenses for the year are $1,596,000 and are paid evenly throughout the year in cash. The company’s minimum cash balance at month-end is $130,000. This minimum is maintained, if necessary, by borrowing cash from the bank. If the balance exceeds $130,000, the company repays as much of the loan as it can without going below the minimum. This type of loan carries an annual 11% interest rate. On May 31, the loan balance is $36,000, and the company’s cash balance is $130,000.

Required:
1. Prepare a schedule that shows the computation of cash collections of its credit sales (accounts receivable) in each of the months of June and July.
2. Prepare a schedule that shows the computation of budgeted ending inventories (in units) for April, May, June, and July.
3. Prepare the merchandise purchases budget for May, June, and July. Report calculations in units and then show the dollar amount of purchases for each month.
4. Prepare a schedule showing the computation of cash payments for product purchases for June and July.
5. Prepare a cash budget for June and July, including any loan activity and interest expense. Compute the loan balance at the end of each month.

Required 1

Required 2

Required 3

Required 4

Required 5

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

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

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

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

prepare a cash budget for June and July, including any loan activity and interest expense. Compute the loan balance at the end of each month. (Do not round intermediate calculations. Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Round your final answers to the nearest whole dollar value.)

Units Dollars April (actual) 4,000 $ 640,000 May (actual) 2,400 384,000 June (budgeted) 4,500 720,000 July (budgeted) 3,500 719,000 August (budgeted) 4,100 656,000

Explanation / Answer

1.

2.

3.

4.

Per Chegg guidelines, 4 sub-parts have been answered. Please post remaining separately. Thank you.

Percent Collected in April May June July August Credit sales from: April 30 40 26 May 30 40 26 June 30 40 26 July 30 40 August 30 Total Amount Collected in April May June July August Credit sales from: April 640000 192000 256000 166400 May 384000 115200 153600 99840 June 720000 216000 288000 187200 July 719000 215700 287600 August 656000 196800 536000 603540

Related Questions

Navigate

• Browse (All)
• Browse A
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.