Garden Sales, Incorporated, sells garden supplies. Management is planning its cash needs for the second quarter....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
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: Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense* Total selling and administrative expenses Net operating income *Includes $37,000 of depreciation each month. April $ 810,000 567,000 May $ 950,000 665,000 June July $ 650,000 455,000 $ 560,000 392,000 243,000 285,000 195,000 168,000 95,000 114,000 76,000 56,000 52,500 74,200 47,000 53,000 147,500 188,200 123,000 109,000 $ 95,500 $ 96,800 $ 72,000 $ 59,000 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; 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 $305,000, and March's sales totaled $320,000. 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 $146,300. 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 $113,400. f. Dividends of $44,000 will be declared and paid in April. g. Land costing $56,000 will be purchased for cash in May. h. The cash balance at March 31 is $66,000; 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. 3 6 points eBook Hint Print References 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 $113,400. f. Dividends of $44,000 will be declared and paid in April. g. Land costing $56,000 will be purchased for cash in May. h. The cash balance at March 31 is $66,000; 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. 3 Complete this question by entering your answers in the tabs below. 6 Required 1 Required 2A Required 2B Required 3 points Prepare a schedule of expected cash collections for April, May, and June, and for the quarter in total. Schedule of Expected Cash Collections eBook Hint Print Cash sales References Sales on account: February March April May June Total cash collections April May June Quarter < Required 1 Required 2A > 3 6 points eBook Hint Print References Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Prepare the following for merchandise inventory, a merchandise purchases budget for April, May, and June. Total needs Merchandise Purchases Budget April May June Required inventory purchases < Required 1 Required 2B > 6 3 Complete this question by entering your answers in the tabs below. points eBook Hint Print References Required 1 Required 2A Required 2B Required 3 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 purchases May purchases June purchases Total cash disbursements April May June < Required 2A Required 3> Quarter 3 6 points eBook Hint Print References Beginning cash balance Add collections from customers Total cash available Less cash disbursements: Purchases for inventory Selling expenses Administrative expenses Land purchases Garden Sales, Incorporated Cash Budget For the Quarter Ended June 30 April Dividends paid Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayment Interest Total financing Ending cash balance May June Quarter 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: Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense* Total selling and administrative expenses Net operating income *Includes $37,000 of depreciation each month. April $ 810,000 567,000 May $ 950,000 665,000 June July $ 650,000 455,000 $ 560,000 392,000 243,000 285,000 195,000 168,000 95,000 114,000 76,000 56,000 52,500 74,200 47,000 53,000 147,500 188,200 123,000 109,000 $ 95,500 $ 96,800 $ 72,000 $ 59,000 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; 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 $305,000, and March's sales totaled $320,000. 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 $146,300. 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 $113,400. f. Dividends of $44,000 will be declared and paid in April. g. Land costing $56,000 will be purchased for cash in May. h. The cash balance at March 31 is $66,000; 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. 3 6 points eBook Hint Print References 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 $113,400. f. Dividends of $44,000 will be declared and paid in April. g. Land costing $56,000 will be purchased for cash in May. h. The cash balance at March 31 is $66,000; 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. 3 Complete this question by entering your answers in the tabs below. 6 Required 1 Required 2A Required 2B Required 3 points Prepare a schedule of expected cash collections for April, May, and June, and for the quarter in total. Schedule of Expected Cash Collections eBook Hint Print Cash sales References Sales on account: February March April May June Total cash collections April May June Quarter < Required 1 Required 2A > 3 6 points eBook Hint Print References Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Prepare the following for merchandise inventory, a merchandise purchases budget for April, May, and June. Total needs Merchandise Purchases Budget April May June Required inventory purchases < Required 1 Required 2B > 6 3 Complete this question by entering your answers in the tabs below. points eBook Hint Print References Required 1 Required 2A Required 2B Required 3 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 purchases May purchases June purchases Total cash disbursements April May June < Required 2A Required 3> Quarter 3 6 points eBook Hint Print References Beginning cash balance Add collections from customers Total cash available Less cash disbursements: Purchases for inventory Selling expenses Administrative expenses Land purchases Garden Sales, Incorporated Cash Budget For the Quarter Ended June 30 April Dividends paid Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayment Interest Total financing Ending cash balance May June Quarter
Expert Answer:
Related Book For
Introduction to Managerial Accounting
ISBN: 978-1259105708
5th Canadian edition
Authors: Peter C. Brewer, Ray H. Garrison, Eric Noreen, Suresh Kalagnanam, Ganesh Vaidyanathan
Posted Date:
Students also viewed these finance questions
-
(9 of 10) Suppose that you are doing an analysis of the motion of a "rover" that is designed to explore the surface of Venus, similar to the Mars rovers in the late twentieth and early twenty-first...
-
POI Pty. Ltd. purchases comic books from publishers and resells them to customers. The company has a perpetual inventory system and assigns the cost of goods sold on a FIFO basis. The company has the...
-
What would you say to this person about their statement below and what question would you ask? Union organizations began in this country in the 18th century and looked very different from todays...
-
The cantilever beam AB shown in the figure is subjected to a concentrated load P at the midpoint and a counterclockwise couple of moment M1 = PL/4 at the free end. Draw the shear-force and...
-
Which of the following are ionic, and which are molecular? (a) PF5 (b) NaI (c) SCl2 (d) Ca(NO3)2 (e) FeCl3 (f) LaP (g) CoCO3 (h) N2O4.
-
List the major players in the convention industry.
-
Detail different buying situations.
-
Austin, Inc., produces small-scale replicas of vintage automobiles for collectors and museums. Finished products are built on a 1/20 scale of originals. The firms income statement showed the...
-
Management has decided that the life of a piece of heavy equipment should be decreased from 15 years to 10 years, thus increasing the annual amortization. The auditor agrees that this amortization...
-
Presented below is the trial balance of Scott Butler Corporation at December 31, 2014. Instructions Prepare a balance sheet at December 31, 2014, for Scott Butler Corporation. (Ignore incometaxes.)...
-
Which of the following matches regexp: a[bc]? (hint: the ? is part of the regular expression) abc? abbc a ab? abc 3. Which of the following matches regexp: [A-Z](at)+[a-z]+ a) Batman b)...
-
PART 1: DIGITAL TECHNOLOGY: Describe the key digital technology groups studied in this course and include a discussion of two examples for each group. PART 2: SOCIAL MEDIA: As studied in this course,...
-
Doing a strategic analysis of GraceKennedy Limited, What is the current level of its economic performance, an indication of the factors responsible for the current performance and recommendations for...
-
Dynamic capability is the ability for change and manage corporate learning. It allows an enterprise to adapt, develop and respond to future opportunities and discontinuous technologies. Innovation...
-
What potential solutions can organizations try to help support the adoption of a CDSS? In other words, what are some ways an organization can address the factors of implementation obstruction that...
-
Identify and briefly describe and discuss the three most important factors in building and maintaining trust among virtual global team members. Include in your discussion how you can leverage these...
-
Exercise 7.4 (Algo) Recording sales made for cash and on account, with 8 percent sales tax, and sales returns. LO 7-1 Fashion Park must charge 8 percent sales tax on all sales. DATE TRANSACTIONS 20X1...
-
Nitrogen monoxide reacts with hydrogen as follows: 2NO(g)+ H2(g) N2O(g) + H2O(g) The rate law is [H2]/ t = k[NO]2[H2], where k is 1.10 107 L2/(mol2s) at 826oC. A vessel contains NO and H2 at...
-
What are some of the ways in which a firm can attain a successful retrenchment strategy?
-
In the Learning from Mistakes at the opening of the chapter, we discussed the struggles of LG in the mobile phone market. Choose a competing firm in this market (e.g., Apple, Samsung, Xiaomi, Huawei,...
-
Think of a firm that has attained a differentiation focus or cost focus strategy. Are its advantages sustainable? Why? Why not? (Hint: Consider its position vis--vis Porters five forces.)
Study smarter with the SolutionInn App