Keggler’s Supply is a merchandiser of three different products.
The company’s February 28 inventories are footwear, 19,500 units;
sports equipment, 80,500 units; and apparel, 49,500 units.
Management believes each of these inventories is too high. As a
result, a new policy dictates that ending inventory in any month
should equal 29% of the expected unit sales for the following
month. Expected sales in units for March, April, May, and June
follow.
Budgeted Sales in Units | ||||
March | April | May | June | |
Footwear | 15,500 | 23,000 | 31,000 | 34,000 |
Sports equipment | 71,000 | 88,500 | 94,500 | 90,000 |
Apparel | 41,000 | 38,000 | 32,500 | 24,000 |
Required:
1. Prepare a merchandise purchases budget (in
units) for each product for each of the months of March, April, and
May.
Merchandise Purchases Budget | |||
For March, April and May | |||
March | April | May | |
FOOTWEAR | |||
Budgeted sales for next month | 23000 | 31000 | 34000 |
Ratio of ending inventory to future sales | 29% | 29% | 29% |
Budgeted ending inventory | 6670 | 8990 | 9860 |
Budgeted sales in units | 15500 | 23000 | 31000 |
Required units of available merchandise | 22170 | 31990 | 40860 |
Beginning inventory | 19500 | 6670 | 8990 |
Budgeted purchases | 2670 | 25320 | 31870 |
SPORTS EQUIPMENT | |||
Budgeted sales for next month | 88500 | 94500 | 90000 |
Ratio of ending inventory to future sales | 29% | 29% | 29% |
Budgeted ending inventory | 25665 | 27405 | 26100 |
Budgeted sales in units | 71000 | 88500 | 94500 |
Required units of available merchandise | 96665 | 115905 | 120600 |
Beginning inventory | 80500 | 25665 | 27405 |
Budgeted purchases | 16165 | 90240 | 93195 |
APPAREL | |||
Budgeted sales for next month | 38000 | 32500 | 24000 |
Ratio of ending inventory to future sales | 29% | 29% | 29% |
Budgeted ending inventory | 11020 | 9425 | 6960 |
Budgeted sales in units | 41000 | 38000 | 32500 |
Required units of available merchandise | 52020 | 47425 | 39460 |
Beginning inventory | 49500 | 11020 | 9425 |
Budgeted purchases | 2520 | 36405 | 30035 |
Keggler’s Supply is a merchandiser of three different products. The company’s February 28 inventories are footwear,...
Keggler’s Supply is a merchandiser of three different products. The company’s February 28 inventories are footwear, 20,000 units; sports equipment, 80,000 units; and apparel, 50,000 units. Management believes each of these inventories is too high. As a result, a new policy dictates that ending inventory in any month should equal 30% of the expected unit sales for the following month. Expected sales in units for March, April, May, and June follow. Budgeted Sales in Units March April May June...
Keggler’s Supply is a merchandiser of three different products. The company’s February 28 inventories are footwear, 21,000 units; sports equipment, 81,000 units; and apparel, 49,000 units. Management believes each of these inventories is too high. As a result, a new policy dictates that ending inventory in any month should equal 30% of the expected unit sales for the following month. Expected sales in units for March, April, May, and June follow. Budgeted Sales in Units March April May June Footwear...
Keggler's Supply is a merchandiser of three different products. The company's February 28 inventories are footwear 20,500 units; sports equipment. 80,000 units and apparel, 49,500 units. Management believes each of these inventories is too high. As a result, a new policy dictates that ending Inventory in any month should equal 30% of the expected unit sales for the following month. Expected sales in units for March April May, and June Follow March 14.000 69.500 42,0 April 27.00 .000 18,500 May...
Problem 22-5AA Merchandising: Preparation and analysis of purchases budgets LO P4 Keggler's Supply is a merchandiser of three different products. The company's February 28 inventories are footwear, 20,000 units; sports equipment, 80,000 units, and apparel, 50,000 units. Management believes each of these inventories is too high. As a result, a new policy dictates that ending inventory in any month should equal 30% of the expected unit sales for the following month. Expected sales in units for March, April, May, and...
Lexi Company forecasts unit sales of 1,680,000 in April, 1.290,000 in May. 520,000 in June, and 1710,000 in July. Beginning inventory on April 1is 230,000 units, and the company wants to have 40% of next month's sales in inventory at the end of each month. Prepare a merchandise purchases budget for the months of April, May, and June LEXI COMPANY Merchandise Purchases Budget For April, May, and June April Next month's budgeted sales (units) 1.290.000 Ratio of inventory to future...
QS 22-29A Merchandising: Computing purchases LO P4 Lexi Company forecasts unit sales of 1,200,000 in April, 1,290,000 in May, 350,000 in June, and 1,100,000 in July. Beginning inventory on April 1 is 380,000 units, and the company wants to have 30% of next month's sales in inventory at the end of each month. Prepare a merchandise purchases budget for the months of April, May, and June. LEXI COMPANY Merchandise Purchases Budget For April, May, and June April Next month's budgeted...
Aztec Company sells its product for $160 per unit. Its actual and budgeted sales follow. Units Dollars April (actual) 5,000 $ 800,000 May (actual) 2,000 320,000 June (budgeted) 5,500 880,000 July (budgeted) 4,500 879,000 August (budgeted) 4,000 640,000 All sales are on credit. Recent experience shows that 26% of credit sales is collected in the month of the sale, 44% in the month after the sale, 26% in the second month after the sale, and 4% proves to be uncollectible....
Problem 22-7AA Merchandising: Preparation and analysis of cash
budgets with supporting inventory and purchases budgets LO P4
Aztec Company sells its product for $160 per unit. Its actual
and budgeted sales follow.
Units
Dollars
April (actual)
4,000
$
640,000
May (actual)
2,800
448,000
June (budgeted)
4,500
720,000
July (budgeted)
3,500
719,000
August (budgeted)
4,100
656,000
All sales are on credit. Recent experience shows that 26% of credit
sales is collected in the month of the sale, 44% in the month...
Aztec Company sells its product for $150 per unit. Its actual
and budgeted sales follow.
Units
Dollars
April (actual)
4,500
$
675,000
May (actual)
2,600
390,000
June (budgeted)
6,000
900,000
July (budgeted)
5,000
899,000
August (budgeted)
4,200
630,000
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....
Ruiz Co. provides the following sales forecast for the next four months. Sales (units) April 560 May 640 June 590 July 680 The company wants to end each month with ending finished goods inventory equal to 20% of next month's forecasted sales. Finished goods inventory on April 1 is 112 units. Prepare a production budget for the months of April, May, and June. The company wants to end each month with ending finished goods inventory equal to 20% of next...