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 $ 540,000 $ 740,000 $ 440,000 $ 340,000
Cost of goods sold 378,000518,000308,000238,000
Gross margin 162,000222,000132,000102,000
Selling and administrative expenses:
Selling expense 74,00094,00055,00034,000
Administrative expense*42,00056,00034,40032,000
Total selling and administrative expenses 116,000150,00089,40066,000
Net operating income $ 46,000 $ 72,000 $ 42,600 $ 36,000
*Includes $16,000 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 $160,000, and Marchs sales totaled $220,000.
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 $99,400.
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 $75,600.
Dividends of $24,000 will be declared and paid in April.
Land costing $32,000 will be purchased for cash in May.
The cash balance at March 31 is $46,000; 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:
1) Prepare a cash budget for April, May, and June as well as in total for the quarter.
!!!please fill out the cash budget as listed in the picture attached ASAP i need to check if my answers are correct!!!Prepare a cash budget for April, May, and June as well as in total for the quarter.
Note: Cash deficiency, repayments and interest should be indicated by a minus sign.
Garden Sales, Incorporated
Cash Budget
For the Quarter Ended June 30
image text in transcribed

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

Auditing And Assurance Services

Authors: Timothy Louwers, Penelope Bagley, Allen Blay, Jerry Strawser, Jay Thibodeau

9th Edition

1266796851, 9781266796852

More Books

Students also viewed these Accounting questions

Question

2. What role should job descriptions play in training at Apex?

Answered: 1 week ago