Problem 7-22A Cash Budget with Supporting Schedules [LO7-2, LO7-4, LO7-8] 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 May June April 511,000595,000 210,000 364,000 219,000 255,000 Sales $ 730,000 $ 850,000 $ 300,000 520,000 Cost of goods sold Gross margin Selling and administrative expenses 90,000156,000 Selling expense Administrative expense* 91,000120,000 87,200 35,000 34,000 52,000 49,000 50,500 Total selling and administrative expenses 141,500 207,200 69,000 101,000 Net operating income $ 77,500 $ 47,800 $ 21,000 $ 55,000 *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 $200,000, and March's sales totaled $320,000 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 $140,700 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 $102,200 f. Dividends of $40,000 will be declared and paid in April g.Land costing $48,000 will be purchased for cash in May h. The cash balance at March 31 is $62,000; the company must maintain a cash balance of atleast $40,000 at the end of each month