4 14 points Problem 7-5 Preparing a Cash Budget with Supporting Schedules (LO2-CC5, 7, 12) Garden Sales, Inc. sells garden supplies. Management is planning its cash needs for the second quarter. The following information has been assembled to assist in preparing a cash budget for the quarter. a. Budgeted monthly income statements for April to July are as follows: Sales April $660,000 May $900,000 ellook Cost of goods sold 444,000 612,000 Gross margin 216,000 June $580,000 406,000 288,000 174,000 July $500,000 350,000 150,000 P Less: Operating expenses: Selling expense 99,200 132,000 67,600 58,800 References Administrative expense 54,000 72,000 50,800 48,400 Total operating expenses Net incone 153,200 204,000 118,400 107,200 $ 62,800 $ 84,000 $ 55,600 $ 42,800 Mc Graw "Includes $12,000 in depreciation each month. b. Sales are 20% for cash and 80% on account c. Sales on account are collected over a three-month period in the following ratio: 10% collected in the month of sale, 70% collected in the first month following the month of sale, and the remaining 20% collected in the second month following the month of sale. February's sales totalled $340,000, and March's sales totalled $420,000. semaid for thin the Thornton End of month's much said for in the month of Budget Assignment "Includes $12,000 in depreciation each month. Saved Help Save & Exit Subm 7. ces b. Sales are 20% for cash and 80% on account. c. Sales on account are collected over a three-month period in the following ratio: 10% collected in the month of sale, 70% collected in the first month following the month of sale, and the remaining 20% collected in the second month following the month of sale. February's sales totalled $340,000, and March's sales totalled $420,000 d. Inventory purchases are paid for within 15 days. Therefore, 50% of a month's inventory purchases are paid for in the month of purchase. The remaining 50% are paid in the following month. Accounts payable at March 31 for inventory purchases during March total $122,400. e. At the end of each month, inventory must be on hand equal to 20% of the cost of the merchandise to be sold in the following month. The merchandise inventory at March 31 is $88,800 1. Dividends of $67,800 will be declared and paid in April. g. Equipment costing $21,800 will be purchased for cash in May h. The cash balance at March 31 is $59,600; the company must maintain a cash balance of at least $47,000 at all times. 1. The company can borrow from its bank, as needed, to bolster the cash acfount. Borrowings and repayments must be in multiples of $500. Interest is due only when principal is repaid and is calculated on the amount of repayment for the duration of the time money was borrowed. All borrowings take place at the beginning of a month, and all repayments are made at the end of a month. The annual interest rate is 12%, Compute interest on whole months (1/12, 2/12, and so forth). Required: 1. Prepare a schedule of expected cash collections from sales for each of the months April, May, and June, and for the quarter in total. GARDEN SALES, INC. Schedule of Expected Cash Collections April May June Quarter 4 Required: 1. Prepare a schedule of expected cash collections from sales for each of the months April, May, and June, and for the quarter in total. GARDEN SALES, INC. Schedule of Expected Cash Collections April May June Quarter Cash sales ints Sales on account February allook March P April May inferences June Total cash collections 2. Prepare the following for merchandise inventory: 4 2. Prepare the following for merchandise inventory a. An inventory purchases budget for each of the months April, May, and June. GARDEN SALES, INC. Inventory Purchases Budget Total needs Print ences April May June c aw < Prev 4 of 4 Next 4 b. A schedule of expected cash disbursements for inventory for each of the months April, May, and June, and for the quarter in total. GARDEN SALES, INC. Schedule of Expected Cash Disbursements for Inventory Accounts payable, March 31 April purchases May purchases June purchases Total cash disbursements April May June Quarter 3. Prepare a cash budget for the third quarter, by month as well as in total for the quarter. Show borrowings from the company's bank and repayments to the bank, as needed, to maintain the minimum cash balance. (Roundup "Borrowing" and "Repayments answers to the nearest whole dollar amount. Any "Repayments" and "Interest" should be indicated by a minus sign.) LO7-Budget Assignment 4 14 pores Seved Help Save & Exit Submit 3. Prepare a cash budget for the third quarter, by month as well as in total for the quarter. Show borrowings from the company's bank and repayments to the bank, as needed, to maintain the minimum cash balance. (Roundup "Borrowing" and "Repayments" answers to the nearest whole dollar amount. Any "Repayments" and "Interest" should be indicated by a minus sign.) GARDEN SALES, INC. Cash Budget For the Quarter Ended June 30 P Total cash available Mc Graw Hill Deduct Disbursements Total disbursements Excess (deficiency) of cash April May June Quarter < Prev 4 of 4 Next Total disbursements Excess (deficiency) of cash Financing Total financing