Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Green Lawn Company sells garden supplies. Management is planning its cash needs for the second quarter. The following information has been assembled to assist in
Green Lawn Company sells garden supplies. Management is planning its cash needs for the second quarter. The following information has been assembled to assist in preparing a cash budget for the quarter:Budgeted monthly income statements for July to October are as follows: July August September OctoberSales$ $ $ $ Cost of goods sold Gross margin Less: Operating expenses: Selling expense Administrative expense Total operating expenses Net income$ $ $ $Includes $ in depreciation each month.Sales are for cash and on account.Sales on account are collected over a threemonth period in the following ratio: collected in the month of sale, collected in the first month following the month of sale, and the remaining collected in the second month following the month of sale. Mays sales totalled $ and Junes sales totalled $Inventory purchases are paid for within days. Therefore, of a months inventory purchases are paid for in the month of purchase. The remaining are paid in the following month. Accounts payable at June for inventory purchases during June total $At the end of each month, inventory must be on hand equal to of the cost of the merchandise to be sold in the following month. The merchandise inventory at June is $Dividends of $ will be declared and paid in July.Equipment costing $ will be purchased for cash in August.The cash balance at June is $; the company must maintain a cash balance of at least $ at all times.The company can borrow from its bank, as needed, to bolster the cash account. Borrowings and repayments must be in multiples of $ Interest is due only when principal is repaid and is calculated on the amount of repayment for the duration of the time money was borrowed. All borrowings take place at the beginning of a month, and all repayments are made at the end of a month. The annual interest rate is Compute interest on whole months and so forthRequired: Prepare a schedule of expected cash collections from sales for each of the months July, August, and September, and for the quarter in total. Green Lawn CompanySchedule of Expected Cash CollectionsJulyAugustSeptemberQuarterCash sales$$$Sales on account:MayJuneJulyAugustSeptemberTotal cash collections$$$$ Prepare the following for merchandise inventory:a An inventory purchases budget for each of the months July, August, and September. Green Lawn CompanyInventory Purchases BudgetJulyAugustSeptemberBudgeted cost of goods sold$Add: Desired ending inventoryTotal needsDeduct: Beginning inventoryRequired inventory purchases b A schedule of expected cash disbursements for inventory for each of the months July, August, and September and for the quarter in total. Green Lawn CompanySchedule of Expected Cash Disbursements for InventoryJulyAugustSeptemberQuarterAccounts payable, June July purchasesAugust purchasesSeptember purchasesTotal cash disbursements$$$$ Prepare a cash budget for the third quarter, by month as well as in total for the quarter. Show borrowings from the companys bank and repayments to the bank, as needed, to maintain the minimum cash balance. Roundup "Borrowing" and "Repayments" answers to the nearest whole dollar amount. Any "Repayments" and "Interest" should be indicated by a minus sign. Green Lawn CompanyCash BudgetFor the Quarter Ended September JulyAugustSeptemberQuarterCash balance, beginningAdd: Collections from salesTotal cash availableDeduct: Disbursements:Administrative expensesDividends paidEquipment purchasesPurchases for inventorySelling expensesTotal disbursementsExcess deficiency of cashFinancing:BorrowingsInterestRepaymentsTotal financingCash balance, ending
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started