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: April $530,000 371,000 159,000 May $ 730,000 511,000 219,000 June $430,000 301,900 129,000 July $ 330,000 231,000 99 , Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense* Total selling and administrative expenses Net operating income "Includes $15,000 of depreciation each month. 93,000 55,200 73,000 41,500 114,500 $ 44,500 33,000 31,000 148,200 $ 70,800 54,000 33,800 87,800 $ 41,200 64,000 $ 35,000 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 $155,000, and March's sales totaled $215,000. 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 $97,300. 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 $74,200. f. Dividends of $23,000 will be declared and paid in April g. Land costing $31,000 will be purchased for cash in May. h. The cash balance at March 31 is $45.000; 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. Required: 1. Prepare a schedule of expected cash collections for April, May, and June, and for the quarter in total. 2. 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. Prepare a cash budget for April, May, and June as well as in total for the quarter. Required 1 Required 2A Required 2B Required 3 Prepare a schedule of expected cash collections for April, May, and June, and for the quarter in total. Schedule of Expected Cash Collections April May June Quarter $ 106,000 $ 146,000 $ 86,000 $ 338,000 Cash sales es Sales on account: February 12,400 12,400 March 0 April May 0 0 June 0 Total cash collections $ 118,400 $ 146,000 $ 86,000 $ 350.400 Required 1 Required 2A Required 2B Required 3 Prepare the following for merchandise inventory, a merchandise purchases budget for April, May, and June. May June es Merchandise Purchases Budget April Budgeted cost of goods sold Add: Desired ending merchandise inventory Total needs 0 Less: Beginning merchandise inventory Required inventory purchases $ 0 0 0 $ 0 $ 0 Required 1 Required 2A Required 2B Required 3 Prepare the following for merchandise inventory, a schedule of expected cash disbursements for merchandis April, May, and June, and for the quarter in total. Schedule of Expected Cash Disbursements for Merchandise Purchases April May June ces Quarter $ 0 0 April purchases May purchases June purchases Total cash disbursements 0 0 $ 0 $ 0 $ 0 $ 0 Required 1 Required 2A Required 2B Required 3 Prepare a cash budget for April, May, and June as well as in total for the quarter. (Cash deficiency, repayments and interest shou be indicated by a minus sign.) Garden Sales, Incorporated Sash Budget For the Quarter Ended June 30 April May June Quarter 0 0 o 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 0 0 0 0 0 0 0 0