*** Please explain each step so that I may learn from you. Thank you! ***

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:

1. Budgeted monthly absorption costing income statements for AprilJuly are:

	April		May		June		July
Sales	$	470,000	$	1,000,000	$	450,000	$	350,000
Cost of goods sold		329,000		700,000		315,000		245,000
Gross margin		141,000		300,000		135,000		105,000
Selling and administrative expenses:
Selling expense		91,000		95,000		56,000		35,000
Administrative expense*		42,500		56,800		35,000		33,000
Total selling and administrative expenses		133,500		151,800		91,000		68,000
Net operating income	$	7,500	$	148,200	$	44,000	$	37,000

*Includes $17,000 of depreciation each month.

2. Sales are 20% for cash and 80% on account.
3. 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. Februarys sales totaled $165,000, and Marchs sales totaled $225,000.
4. 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% is paid in the following month. Accounts payable at March 31 for inventory purchases during March total $95,900.
5. 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 $65,800.
6. Dividends of $25,000 will be declared and paid in April.
7. Land costing $33,000 will be purchased for cash in May.
8. The cash balance at March 31 is $47,000; the company must maintain a cash balance of at least $40,000 at the end of each month.
9. 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 companys 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 $65,800 and accounts payable for inventory purchases at March 31 remains $95,900.

Required:

1. Using the presidents new assumptions in (a) above, prepare a schedule of expected cash collections for April, May, and June and for the quarter in total.

2. Using the presidents new assumptions in (b) above, 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. Using the presidents new assumptions, prepare a cash budget for April, May, and June, and for the quarter in total.

Complete this question by entering your answers in the tabs below. Req 1 Reg 24 Reg 28 Rea 3 Using the president's new assumptions in (a) above, prepare a schedule of expected cash collections for April, May, and June and for the quarter in total. Schedule of Expected Cash Collections April May June Quarter $ Cash sales Sales on account February March 0 April 0 Mary 0 June 0 Total cash collections S 0 $ 0 Req ZA Reg 28 Req 3 Using the president's new assumptions in (h) above, prepare the following for merchandise inventory, a merchandise purchases budget for April, May, and June. Merchandise Purchases Budget April May June Total needs 0 0 Required inventory purchases 0 $ 0 Req 1 Req 2A Reg 20 Req 3 Using the president's new assumptions in (b) above, prepare the following for merchandise inventory, a schedule of expected cash disbursements for merchandise purchases for Apnl, May, and June and for the quarter in total. Schedule of Expected Cash Disbursements for Merchandise Purchases April May June Quarter S 0 April purchases 0 May purchases 0 June purchases 0 Total cash disbursements 0 S 0 S 0 Req 1 Reg ZA Reg 28 Req 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.) Garden Sales, Inc. Cash Budget For the Quarter Ended June 30 April June Quarter Beginning cash balance Add collections from customers Total cash available Less cash disbursements: Purchases for inventory Selling expenses Administrative expenses Land purchases Dividends paid Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayment Interest Total financing Ending cash balance 0 S S S 0 $ 0 7 0$ 0 S $ 0 0 0 0 S May 0 0 01 0 0 ol 0 0 $ 0 0 0 0 0 S 0 0 0 0 0