A schedule of expected cash disbursements for merchandise purchases for April, May, and June, and for the quart Prepare a cash budget for April, May, and June as well as in total for the quarter: Complete this question by entering your answers in the tabs below. Prepare the following for merchandise inventory, a schedule of expected cash disbursements for merchandise purchases fo April, May, and June, and for the quarter in total. 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 remaining 20% collected in the second month following the month of sale. February's sales totaled \$250,000, and March's sales totaled \$265,000 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 $120.400 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 $92,400 1. Dividends of $33,000 will be declared and paid in Aprit. 9 Land costing $41,000 will be purchased for cash in May. h. The cash balance at March 31 is $55,000 the company must maintain a castr balance of at least $40,000 at the end of each month 1. The compary 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 wil 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: b. A schedule of expected cash disbursements for merchandise purchases for April, May, and June, and for the 3. Prepare a cash budget for April, May, and June as well as in total for the quarter. Complete this question by entering your answers in the tabs below. Prepare a schedule of expected cash collections for April, May, and June, and for the quarter in total. b. A schedule of expected cash disbursements for merchandise purchases for April, May, and June, and for the 3. Prepare a cash budget for April, May, and June as well as in total for the quarter. Complete this question by entering your answers in the tabs below. Prepare the following for merchandise inventory, a merchandise purchases budget for April, May, and June. 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 remaining 20% collected in the second month following the month of sale. February's sales. totaled \$250,000, and March's sales totaled \$265,000 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 $120,400. e. Each month's ending inventory must equal th\% of the cost of the merchandise to be sold in the following month. The merchandise inventory at March 31 is $92,400. f. Dividends of $33,000 will be declared and paid in April. g. Land costing $41,000 will be purchased for cash in May. h. The cash balance at March 31 is $55,000, the company must maintain a cash balance of at least $40,000 ot 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 Aprik, May, and June, and for the quarter in total. 2. Prepare the following for merchandse inventory a. A merchandise purchases budget for Aprit, 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 Aprit, May, and June as well as in fotal for the quarter. 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 mionth following the month of sale; and the remaining 20% collected in the second month following the month of sale. Februarys sales totaled \$250,000, and March's sales totaled \$265,000 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 payabie at March 31 for inventory purchases during March total $120.400 e. Each month's ending inventory must equal 20% of the cost of the merchandise to be sold in the following month. The merchandise invertory at March as is $92,400 f Dividends of $33,000 will be declated and paid in April 9. Land costing $41,000 will be purchased for cash in May h. The cath balance at March 3 is $55000, the company must maintain a cash bafance of at /east $40,000 at the end of each month. 1 The company has an agreement with a local bonk that allows the company to borrow in increments of $1,000 at the beginning of each month, up to a total ban balance of $200,000. The interest cate on these foans is 1% per inonth and for simplicity we wil assume that interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest ar the end of the quarter Required: 1. Prepare aschedule of expected cosh colfections for Aphil May, and June, and tor the quarterin total. \begin{tabular}{|l|l|} \hline Feginning cash balance \\ \hline Add collections from customers \\ \hline Total cash available \\ \hline Less cash disbursements: \\ \hline Purchases for inventory \\ \hline Selling expenses \\ \hline Administrative expenses \\ \hline Land purchases \\ \hline Dividends paid \\ \hline Total cash disbursements \\ \hline Excess (deficlency) of cash available over disbursements \\ \hline Finanding \\ \hline Borrowings \\ \hline Repaymemt \\ \hline Interest \\ \hline Total financing \\ \hline Ending cash balance \\ \hline \end{tabular}