Garden Sales, Incorporated, sells garden supplies. Management is planning its cash needs for the second quarter....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Garden Sales, Incorporated, 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: Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense* Total selling and administrative expenses April $ 480,000 336,000 May June $ 1,010,000 707,000 $ 460,000 July $ 360,000 322,000 252,000 144,000 303,000 138,000 108,000 93,000 96,000 57,000 36,000 43,000 57,600 35,600 34,000 136,000 153,600 92,600 70,000 Net operating income $ 8,000 $ 149,400 $ 45,400 $ 38,000 *Includes $18,000 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 $175,000, and March's sales totaled $230,000. 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 $98,000. 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 $67,200. f. Dividends of $26,000 will be declared and paid in April. g. Land costing $34,000 will be purchased for cash in May. h. The cash balance at March 31 is $48,000; 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 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: a. 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. b. 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 $67,200 and accounts payable for inventory purchases at March 31 remains $98,000. Required: 1. 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. 2. Using the president's 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 president's new assumptions, prepare a cash budget for April, May, and June, and for the quarter in total. Garden Sales, Incorporated, 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: Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense* Total selling and administrative expenses April $ 480,000 336,000 May June $ 1,010,000 707,000 $ 460,000 July $ 360,000 322,000 252,000 144,000 303,000 138,000 108,000 93,000 96,000 57,000 36,000 43,000 57,600 35,600 34,000 136,000 153,600 92,600 70,000 Net operating income $ 8,000 $ 149,400 $ 45,400 $ 38,000 *Includes $18,000 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 $175,000, and March's sales totaled $230,000. 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 $98,000. 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 $67,200. f. Dividends of $26,000 will be declared and paid in April. g. Land costing $34,000 will be purchased for cash in May. h. The cash balance at March 31 is $48,000; 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 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: a. 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. b. 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 $67,200 and accounts payable for inventory purchases at March 31 remains $98,000. Required: 1. 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. 2. Using the president's 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 president's new assumptions, prepare a cash budget for April, May, and June, and for the quarter in total.
Expert Answer:
Related Book For
Introduction to Managerial Accounting
ISBN: 978-1259105708
5th Canadian edition
Authors: Peter C. Brewer, Ray H. Garrison, Eric Noreen, Suresh Kalagnanam, Ganesh Vaidyanathan
Posted Date:
Students also viewed these accounting questions
-
Given the monthly returns that follow, find the R2, alpha, and beta of the portfolio. Compute the average return differential with and without sign. Do not round intermediate calculations. Round your...
-
Find equations of both lines that are tangent to the curve y = 1 + x3 and parallel to the line 12x - y = 1.
-
Given the following annual returns for Stock ABC, what does a $3,000 investment grow to over the 5-year period? Year 1: 15% Year 2: 20% Year 3: 25% Year 4: 15% Year 5: 15%
-
As illustrated, models are commonly used to study the dispersion of a gaseous pollutant from an exhaust stack located near a building complex. Similarity requirements for the pollutant source involve...
-
The names of the employees of Hogan Thrift Shop are listed on the following payroll register. Employees are paid weekly. The marital status and the number of allowances claimed are shown on the...
-
An office building has three floors of rentable space with a single tenant on each floor. The first floor has 20,000 square feet of rentable space and is currently renting for $15 per square foot....
-
A 3 0 0 - kg piano being held by a crane is accidentally dropped from a height of 1 5 meters. a . What is the speed of the piano just before it hits the ground? b . How much energy is dissipated when...
-
In the field of ethics, what is a conflict of interest and what are some things that can to done to minimize conflicts of interest? Of all the issues in the article, what did you find to be the most...
-
Realistic job previews provide a realistic description of job duties, responsibilities, and challenges associated with a job such as minimum wage, working conditions, job location, workplace culture,...
-
Humpty Dumpty invest in jack and Jill's business. limited partner if he does not get involved in the running of the business limited liability partner if all of them are engaged in a professional...
-
Explain in detail and make it different and avoid plagrism please How much of our collective identity as a species, and/or your individual identity as a person, do you think has been determined by...
-
Identify the case law associated with an agency's ability to subject employees to drug testing when there is no indication of a problem due to the nature of the work.
-
1. Give a recursive definition for the sequence: 2, 4, 8, 16, 32 ? 2. Let f(x) = -2f(x-1) + 5 and f(0) = 2, find f(4). 3. In New York City, there are two non-bald people who have the same number of...
-
Explain briefly what is meant by electronic data interchange (EDI). How does EDI affect a companys audit trail?
-
The chief goal of the private sector is effciency.Why? The primary focus of the public sector is equity. Why? It is quite possible to be highly effcient yet ineffective. It is also possible to be...
-
Why is healthcare reform such a contentious issue in the United States? Why have public and private efforts been unsuccessful in fully addressing the challenge of affordable health care? What role(s)...
-
Drawing on economic theory, what kinds of market failure underlie the worlds most pressing problems? Examine three examples: hunger, groundwater contamination, and literacy.
Study smarter with the SolutionInn App