a. Budgeted monthly absorption costing Income statements for April-July are: April $ 60e, 000 420,000 July $ 489, 000 280, e00 ay June $ 980, e00 630, e00 $ 500, 000 Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense* 358, 000 180, 000 270, e00 158, 000 120, e00 79, 000 45,000 120, e00 52, e00 62, 000 41,000 51,000 38,000 Total selling and administrative expenses 124,900 172, e00 103, 000 89,000 Net operating income $ 56,000 $ 98,000 $ 47,000 $ 31,000 "Includes $20,000 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; 70% collected in the first month following the month of sale; and the remalning 20% collected in the second month following the month of sale. February's sales totaled $200,000, and March's sales totaled $300,000. 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 pald in the following month. Accounts payable at March 31 for Inventory purchases during March total $126,000. 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 $84,000. f. DIvidends of $49,000 will be declared and pald in April. g. Land costing $16,000 will be purchased for cash in May. h. The cash balance at March 31 is $52,000; the company must malntain 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 recelvable 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 sales from April, May, and June are collected over a three- month period with 25% collected In the month of sale, 65% collected in the month following sale, and 10% in the second month following sale. Credit sales from February and March are collected during the second quarter using the collection percentages specified in the main section. b. The company malntalns Its ending inventory levels for April, May, and June at 15% of the cost of merchandise to be sold in the following month. The merchandise inventory at March 31 remalns $84,000 and accounts payable for inventory purchases at March 31 remains $126,000. 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 the quarter in total. 2 Using the president's new assumptions in (b) above, prepare the 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. Using the president's new assumptlons, prepare a cash budget for April, May, and June, and for the quarter In total. Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 28 Required 3 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. Schedule of Expected Cash Collections April ay June Quarter Cash sales Sales on account: February March April May June Total cash collections < Required 1 Required 2A > Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions in (b) above, prepare the following for merchandise inventory, a merchandise purchases budget for April, May, and June. Merchandise Purchases Budget April May June Total needs Required inventory purchases 0 $ < Required 1 Required 2B > Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions in (b) above, prepare the following for merchandise inventory, a schedule of expected cash disbursements for merchandise purchases for April, May, and June and for the quarter in total. Schedule of Expected Cash Disbursements for Merchandise Purchases April May June Quarter April purchases May purchases June purchases Total cash disbursements 0 S S < Required 2A Required 3 > Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions, prepare a cash budget for April, May, and June, and for the quarter in total. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Garden Sales, Incorporated Cash Budget For the Quarter Ended June 30 April May June Quarter 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 Repayments Interest Total financing Ending cash balance 2$ < Required 2B Required 3 >