7 Garden Sales, Inc., sells garden supplies. Management is planning its cash needs for the second quarter. The company usually has to borrow money during this quarter to support peak sales of lawn care equipment, which occur during May. The following information has been assembled to assist in preparing a cash budget for the quarter: 1.25 points a. Budgeted monthly absorption costing Income statements for April-July are: eBook April May June July $ 550,eee $ 750,000 $ 450,000 $ 350,000 385, eee 525,000 315, eee 245,eee 165, eee 225,000 135, eee 105,000 fo Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expenses Total selling and administrative expenses Net operating income References 33,000 75, eee 42,500 117,5ee $ 47,500 $ 95,000 56, eee 35,eee 56,800 35,eee 151,800 91, eee 68,000 73,200 $ 44,eee $ 37,888 *Includes $17,000 of depreciation each month. b. Sales are 20% for cash and 80% on account. C. Sales on account are collected over a three-month period with 10% collected in the month of sale; 80% collected in the first month following the month of sale, and the remaining 10% collected in the second month following the month of sale. February's sales totaled $165,000, and March's sales totaled $225,000. 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% is paid in the following month. Accounts payable at March 31 for Inven purchases during March total $101.500. e. Each month's ending Inventory must equal 20% of the cost of the merchandise to be sold in the following month. The merchandise Inventory at March 31 is $77,000. f. Dividends of $25,000 will be declared and paid In April. g. Land costing $33,000 will be purchased for cash in May. h. The cash balance at March 31 is $47,000; the company must maintain a cash balance of at least $40,000 at the end of each month. 1. The company has an agreement with a local bank that allows the company to borrow In Increments of $1,000 at the beginning of each month, up to a total loan balance of $200,000. The Interest rate on these loans is 1% per month and for simplicity we will assume that Interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest at the end of the quarter. Required: 1. Prepare a schedule of expected cash collections for April, May, and June, and for the quarter In total. 2. Prepare following for merchandise Inventory a. A merchandise purchases budget for April, May, and June. b. A schedule of expected cash disbursements for merchandise purchases for April, May, and June, and for the quarter In total. 3. Prepare a cash budget for April, May, and June as well as in total for the quarter. - ! -. -- 7 Complete this question by entering your answers in the tabs below. 1.25 points Reg 1 Reg 2A Req 28 Reg 3 Prepare a cash budget for April, May, and June as well as in total for the quarter. (Cash deficiency, repayments and interest should be indicated by a minus sign.) eBook Garden Sales, Inc. Cash Budget For the Quarter Ended June 30 References May June Quarter April 47.000 $ 47,000 0 0 Beginning cash balance Add collections from customers Total cash available Less cash disbursements Purchases for inventory Selling expenses Administrative expenses Land purchases Dividends paid Total cash disbursements Excess deficiency) of cash available over disbursements Financing: Borrowings Repayment Interest Total financing Ending cash balance 0 0 0 0 0 47.000 0 0 0 0 0 0 0 $ 47,000 $ S 0 S 0 0 $ 0