Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Garden Sales, Incorporated, usually has to borrow money during the second quarter to support peak sales of lawn care equipment during May. It gathered the

Garden Sales, Incorporated, usually has to borrow money during the second quarter to support peak sales of lawn care equipment during May. It gathered the following information to prepare a cash budget for the quarter:
Budgeted monthly absorption costing income statements for AprilJuly are:
April May June July
Sales $ 570,000 $ 770,000 $ 470,000 $ 370,000
Cost of goods sold 399,000539,000329,000259,000
Gross margin 171,000231,000141,000111,000
Selling and administrative expenses:
Selling expense 77,00097,00058,00037,000
Administrative expense*43,50058,40036,20035,000
Total selling and administrative expenses 120,500155,40094,20072,000
Net operating income $ 50,500 $ 75,600 $ 46,800 $ 39,000
*Includes $19,000 of depreciation each month.
Sales are 20% for cash and 80% on account.
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. Februarys sales totaled $185,000, and Marchs sales totaled $235,000.
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% are paid in the following month. Accounts payable at March 31 for inventory purchases during March total $105,700.
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 $79,800.
Dividends of $27,000 will be declared and paid in April.
Land costing $35,000 will be purchased for cash in May.
The cash balance at March 31 is $49,000; the company must maintain a cash balance of at least $40,000 at the end of each month.
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 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:
Prepare a schedule of expected cash collections for April, May, and June, and for the quarter in total.
Prepare the following for merchandise inventory:
A merchandise purchases budget for April, May, and June.
A schedule of expected cash disbursements for merchandise purchases for April, May, and June, and for the quarter in total.
Prepare a cash budget for April, May, and June as well as in total for the quarter.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Managerial Accounting

Authors: Ray Garrison, Eric Noreen, Peter Brewer

15th edition

1259404781, 007802563X, 978-1259404788, 9780078025631, 978-0077522940

More Books

Students also viewed these Accounting questions