Prepare a table that shows the computation of cash

Reference no: EM13590108

Aztec Company sells its product for $180 per unit. Its actual and projected sales follow.All sales are on credit. Recent experience shows that 20% of credit sales is collected in the month of the sale, 50% in the month after the sale, 28% in the second month after the sale, and 2% proves to be uncollectible. The product's purchase price is $110 per unit. All purchases are payable within 12 days. Thus, 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 20% of the next month's unit sales plus a safety stock of 100 units. The April 30 and May 31 actual inventory levels are consistent with this policy. Selling and administrative expenses for the year are $1,320,000 and are paid evenly throughout the year in cash. The company's minimum cash balance at month-end is $100,000. This minimum is maintained, if necessary, by borrowing cash from the bank. If the balance exceeds $100,000, the company repays as much of the loan as it can without going below the minimum. This type of loan carries an annual 12% interest rate. On May 31, the loan balance is $25,000, and the company's cash balance is $100,000. (Round amounts to the nearest dollar.)
Required

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

Prepare a table 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 table showing the computation of cash payments on 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.

Check (1) Cash collections: June, $597,600; July, $820,800

(3) Budgeted purchases: May, $308,000; June, $638,000

(5) Budgeted ending loan balance: June, $43,650; July, $0

Refer to your answer to part 5. Aztec's cash budget indicates the company will need to borrow more than $18,000 in June. Suggest some reasons that knowing this information in May would be helpful to management.

Reference no: EM13590108

Questions Cloud

The company performs under a variety of contracts some of : labco is a large construction contracting firm that serves a variety of industrial customers that purchase machinery

Pepare a horizontal analysis of the comparative income : nbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbspnbsp

Modify the formulation by adding a constraint that whoever : 1 consider the following lpmaximize z4x15x23x3subject tox1x24x3le6x12x2x3le7x14x22x3le12a add slack variables x4 x5 and

Compute trend analysis for net revenue and net income round : magic oaks realtys net revenue and net income for the following five-year period using 2012 as the base year

Prepare a table that shows the computation of cash : aztec company sells its product for 180 per unit. its actual and projected sales follow.all sales are on credit. recent

Carson morris worked two separate jobs for horwath company : carson morris worked two separate jobs for horwath company during the week. job a consisted of 36 hours at 16.00 per

A current client is considering a change in their corporate : a current client is considering a change in their corporate structure. they recognize that this will impact their

Nielson corp sells its product for 8800 per unit variable : nielson corp. sells its product for 8800 per unit. variable costs per unit are manufacturing 4800 and selling and

Toyota motor corporation uses target costing assume that : toyota motor corporation uses target costing. assume that toyota marketing personnel estimate that the competitive

User Account

All Pages