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:

A. Budgeted monthly absorption costing income statements for AprilJuly are:

	April		May		June		July
Sales	$	690,000	$	1,170,000	$	630,000	$	540,000
Cost of goods sold		483,000		819,000		441,000		378,000
Gross margin		207,000		351,000		189,000		162,000
Selling and administrative expenses:
Selling expense		125,000		112,000		74,000		54,000
Administrative expense*		52,500		70,400		45,800		51,000
Total selling and administrative expenses		177,500		182,400		119,800		105,000
Net operating income	$	29,500	$	168,600	$	69,200	$	57,000

*Includes $35,000 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 remaining 20% collected in the second month following the month of sale. Februarys sales totaled $295,000, and Marchs sales totaled $310,000.

D. Inventory purchases are paid for within 15 days. Therefore, 50% of a months 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 months 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 $96,600.

F. Dividends of $42,000 will be declared and paid in April.

G. 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.

I. 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 companys 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 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 maintains 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 remains $96,600 and accounts payable for inventory purchases at March 31 remains $135,100.

Required:

1. Using the presidents new assumptions in (1) above, prepare a schedule of expected cash collections for April, May, and June and for the quarter in total.

2. Using the presidents new assumptions in (2) 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 presidents new assumptions, prepare a cash budget for April, May, and June, and for the quarter in total.

1.

Schedule of Expected Cash Collections
	April	May	June	Quarter
Cash sales	$138,000	$234,000	$126,000	$498,000
Sales on account:
February		------------	------------
March	173,600	49,600	-----------	223,200
April
May	------------
June	------------	------------
Total cash collections

2A.

Merchandise Purchases Budget
	April	May	June
Budgeted cost of goods sold	$483,000	$819,000	$441,000
Add: Desired ending merchandise inventory
Total needs
Less: Beginning merchandise inventory
Required inventory purchases

2B.

Schedule of Expected Cash Disbursements for Merchandise Purchases
	April	May	June	Quarter
Beginning accounts payable	$135,100	------------	------------	$135,100
April purchases			------------
May purchases	------------
June purchases	------------	------------
Total cash disbursements

3.

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		-----	------
Repayment	------	-----
Interest	------	-----
Total financing
Ending cash balance