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.

-. Duuyeleu Muniy dusuIPLUIT CUSTY CUM Statements IUI APM Juiy die. April May $ 700,000 $ 870,000 490,000 609,000 210,000 261,000 June July $ 580,000 $ 480,000 406,000336,000 174,000 144,000 Sales Cost of goods sold Gross margin Selling and administrative expenses : Selling expense Administrative expense* Total selling and administrative expenses Net operating income 88,000 107,000 49,000 66,400 137,000 173,400 $ 73,000 $ 87,600 69,000 48,000 42,800 46,000 111,800 94,000 $ 62,200 $ 50,000 ncludes $30,000 of depreciation each month. . 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 $270,000, and March's sales totaled $285,000. 2. 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 $128,800. 2. 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 $98,000. f. Dividends of $37,000 will be declared and paid in April. 9. Land costing $45,000 will be purchased for cash in May. n. The cash balance at March 31 is $59,000; the company must maintain a cash balance of at least $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. -. Duuyeleu Muniy dusuIPLUIT CUSTY CUM Statements IUI APM Juiy die. April May $ 700,000 $ 870,000 490,000 609,000 210,000 261,000 June July $ 580,000 $ 480,000 406,000336,000 174,000 144,000 Sales Cost of goods sold Gross margin Selling and administrative expenses : Selling expense Administrative expense* Total selling and administrative expenses Net operating income 88,000 107,000 49,000 66,400 137,000 173,400 $ 73,000 $ 87,600 69,000 48,000 42,800 46,000 111,800 94,000 $ 62,200 $ 50,000 ncludes $30,000 of depreciation each month. . 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 $270,000, and March's sales totaled $285,000. 2. 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 $128,800. 2. 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 $98,000. f. Dividends of $37,000 will be declared and paid in April. 9. Land costing $45,000 will be purchased for cash in May. n. The cash balance at March 31 is $59,000; the company must maintain a cash balance of at least $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