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 22% of credit sales is collected in the month of the sale, 48% in the month after the sale, 27% in the second month after the sale, and 3% 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 21% of the next month’s unit sales plus a safety stock of 185 units. The April 30 and May 31 actual inventory levels are consistent with this policy. Selling and administrative expenses for the year are $1,944,000 and are paid evenly throughout the year in cash. The company’s minimum cash balance at month-end is $120,000. This minimum is maintained, if necessary, by borrowing cash from the bank. If the balance exceeds $120,000, the company repays as much of the loan as it can without going below the minimum. This type of loan carries an annual 13% interest rate. On May 31, the loan balance is $49,500, and the company’s cash balance is $120,000.

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.

Units Dollars April (actual) 4,000 $ 640,000 May (actual) 2,400 384,000 June (budgeted) 5,000 800,000 July (budgeted) 4,000 799,000 August (budgeted) 4,000 640,000

Explanation / Answer

Solution 1:

Solution 2:

Solution 3:

Solution 4:

Note: I have answered first 4 parts of the question as per chegg policy, kindly post separate question for answer of remaining parts.

Schedule of Expected Cash Collection on sales - Aztec Company Particulars April May June July August Collection of April Sale $140,800.00 $307,200.00 $172,800.00 $0.00 Collection of May Sale $84,480.00 $184,320.00 $103,680.00 $0.00 Collection of June Sale $176,000.00 $384,000.00 $216,000.00 Collection of July Sale $175,780.00 $383,520.00 Collection of August Sale $140,800.00 Total Cash collections for June and July $533,120.00 $663,460.00

Related Questions

Navigate

• Browse (All)
• Browse A
• Subjects

---

---

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