9. Land costing $50,000 will be purchased for cash in May. h. The cash balance at March 31 is $64,000; 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 The company's president is interested in knowing how reducing inventory levels and collecting accounts receivable sooner will impact the cash budget. He revises the cash collection and ending inventory assumptions as follows: a. Sales continue to be 20% for cash and 80% on credit. However, credit 5ales from April, May, and June are collected over a threemonth period with 25% collected in the month of sale, 65% collected in the month following sale, and 10% in the second month following sate. Credit sales from February and March are collected during the second quarter using the collection percentages specified in the main section. b. The company maintains its ending inventory levels for Aprit, May, and June at 15% of the cost of merchandise to be soid in the following month. The merchandise inventory at Morch 31 remains $96,600 and accounts payable for imventory purchases at March 34 remains $135,100 Required: 1. Using the president's new assumptions in (a) above, prepare a schedule of expected cash collections for ApriL, May, and June and for ing the quarter in total. 2. Using the presidents new assumptions in (b) above, prepare the following for merchandise inventory: a. A merchandise purchases budget for Aprit, May, and June. b. A schedule of expected cash disbursements for merchandise ourchases for Apri, May, and June and for the quarter in total 3. Using the president's new assumptions, prepare a cost budget for Aprit, May, and June, and for the quarter in total. Complete this question by entering your answers in the tabs below. Using the president's new assumptions in (a) above, prepare a schedule of expected cash collections for April, May, and June and for the quarter in total. Garden Sales, Incorporated, 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: a. Budgeted monthly absorption costing income statements for April-July are: b. Sales are 20% for cash and 80% on occount. c. Sales on account are collected over a three-month period with 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 totaled \$295,000, and March's sples totaled \$310,000. 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 inventory purchases during March total $135,100 e. Each month's ending invertory must equal 20% of the cost of the merchandise to be sold in the following month, The merchandise inventory ot March 31 is $96,600 t. Dividends of $42,000 wil be declared and paid in Apti. g. Land costing $50,000 will be purchased for cash in May. h. The cast bolance at Marcb 31 is $64,000; the company must maintain a cash bolance of at least $40,000 at the end of each month. 1. The company has an egreement with a local bank that aliows the company to borrow in increments of $1,000 at the beginning of issume that interest is not compounded. The company would, as far as it is able, repay the loan plus nccumulated interest at the end of the quarter Using the president's new assumptions in (b) above, prepare the following for merchandise inventory, a schedule of expected casth disbursements for merchandise purchases for April, May, and June and for the quarter in total. Using the president's new assumptions, prepare a cash budget for April, May, and June, and for the quarter in total. (Cash repayments and interest should be indicated by a minus sign.) Using the president's new assumptions in (b) above, prepare the following for merchandise inventory, a merchandise purchases budget for Aprli, May, and June