Need help badly with all of it

Garden Sales, Inc., 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 May June July Sales $ 510,000 $1,040,000 $ 490,000 $ 390,000 Cost of goods sold 357,000 728,000 343,000 273,000 Gross margin 153,000 312,000 147,000 117,000 Selling and administrative expenses: Selling expense 99,000 99,000 60,000 39,000 Administrative expense* 44.500 60.000 37.400 37,000 Total selling and administrative expenses 143,500 159,000 97,400 76,000 Net operating income $ 9,500 $ 153,000 $ 49,600 $ 41,000 *Includes $22,000 of depreciation each month. 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 $205,000, and March's sales totaled $245,000. 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 $104,300. 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 $71,400. f. Dividends of $29,000 will be declared and paid in April. g. Land costing $37,000 will be purchased for cash in May. h. The cash balance at March 31 is $51,000; the company must maintain a cash balance of atleast $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. The company's president is interested in knowing how reducing inventory levels and collecting accounts receivable sooner will impact the cash budget. He revises the cash collection and ending inventory assumptions as follows: 1. Sales continue to be 20% for cash and 80% on credit. However, credit sales from April, May, and June are collected over a three-month period with 25% collected in the month of sale, 65% collected in the month following sale, and 10% in the second month following sale. Credit sales from February and March are collected during the second quarter using the collection percentages specified in the main section. 2. The company maintains its ending inventory levels for April, May, and June at 15% of the cost of merchandise to be sold in the following month. The merchandise inventory at March 31 remains $71,400 and accounts payable for inventory purchases at March 31 remains $104,300. Required: 1. Using the president's new assumptions in (1) above, prepare a schedule of expected cash collections for April, May, and June and for the quarter in total.Required: 1. Using the president's new assumptions In (1) above, prepare a schedule of expected cash collections for Apnl, May, and June and for the quarter In total. 9 Answer to complete but not entirely correct. Cash sales $ 102,0000 $ 203,0000 $ 33,0000 403,000 Sales on account: February 32,300 0 32,300 March 137200 0 33200 0 175,400 Apri 40,300 9 235,300 9 31,300 9 403,000 May 33200 9 532,400 9 335,300 June 33200 9 33200 $ 312,300 $ 616,000 $ 1,?30,000 Total cash collections 2. Using the president's new assumptions In (2} above. prepare the followlng for merchandlse Inventory: 3. A merchandise purchases budget for Apnl. May, and June. 9 Answer Is not complete. Budgeted met at goods sold 3 357,000 9 $ 723,000 9 $ 343,000 0 145,300 0 33,300 9 54,300 0 Total needs 502,300 733,300 337,300 71,400 0 145,300 9 33,300 9 Required inventory purchases $ 431,200 $ 651,000 $ 329,000 c. A schedule of expected cash disbursements fer merchandise purchases for April. May, and June and fur the quarter In total. 9 Answer Is complete but not entirely correct. Beginning 3mm payable $104 300 o Apri purchases 215,500 0 May purchases June purchases . $ Total cash disbursements 319300 3. Using the president's new assumptions, prepare a cash budget for April, May, and June, and for the quarter in total. (Cash deficiency, repayments and interest should be indicated by a minus sign.) x Answer is not complete. Garden Sales, Inc. Cash Budget For the Quarter Ended June 30 April May June Quarter Beginning cash balance $ 510,000 * $ 40,000 X $ 40,000 X $ 131,000 X Add collections from customers 312,800 X 616,000 X 801,200 x 1,730,000 X Total cash available 822,800 656,000 841,200 1,861,000 Less cash disbursements: Purchases for inventory Selling expenses 99,000 Administrative expenses Land purchases 37,000 37,000 Dividends paid 29,000 29,000 Total cash disbursements 128,000 37,000 0 66,000 Excess (deficiency) of cash available over 694,800 619,000 841,200 1,795,000 disbursements Financing: Borrowings Repayments Interest Total financing 0 0 0 $ Ending cash balance 694,800 $ 619,000 $ 841,200 1,795,000