Problem 8-24 Cash Budget with Supporting Schedules [LO8-2, LO8-4, LO8-8]

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:

Budgeted monthly absorption costing income statements for AprilJuly are:

	April		May		June		July
Sales	$	810,000	$	950,000	$	650,000	$	560,000
Cost of goods sold		567,000		665,000		455,000		392,000
Gross margin		243,000		285,000		195,000		168,000
Selling and administrative expenses:
Selling expense		95,000		114,000		76,000		56,000
Administrative expense*		52,500		74,200		47,000		53,000
Total selling and administrative expenses		147,500		188,200		123,000		109,000
Net operating income	$	95,500	$	96,800	$	72,000	$	59,000

*Includes $37,000 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; 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 $305,000, and Marchs sales totaled $320,000.

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% is paid in the following month. Accounts payable at March 31 for inventory purchases during March total $146,300.

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 $113,400.

Dividends of $44,000 will be declared and paid in April.

Land costing $56,000 will be purchased for cash in May.

The cash balance at March 31 is $66,000; 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 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.

Required:

1. Prepare a schedule of expected cash collections for April, May, and June, and for the quarter in total.

2. 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. Prepare a cash budget for April, May, and June as well as in total for the quarter.

Required 1Required 2A Required 2B Required 3 Prepare a schedule of expected cash collections for April, May, and June, and for the quarter in total. Schedule of Expected Cash Collections April 162,000 190,000 130,000$ 482,000 May June Quarter Cash sales Sales on account: 48,800 48,800 230,400 64,80453,600129,60648,000 76,000532,000608,000 52,000 $ 454,800 770,800 843,600 2,069,200 February March 79,20051,200 April May June Total cash collections 52,000