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 Niet operating income "Includes $30,000 of depreciation each month. April $ 620,000 434,000 186,000 115,000 49,000 164,000 $ 22,000 May $ 1,120,000 784,000 336,000 107,000 66,400 173,400 $ 162,600 June $ 580,000 406,000 174,000 69,000 42,800 111,800 $ 62,200 July $ 480,000 335,000 144,000 48,000 46,000 94,000 $ 50,000 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 $270,000, and March's sales totaled $285,000 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 $123,200. 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 $86.800. inventory at March 31 is $86,800. 1. Dividends of $37,000 will be declared and paid in April. g. Land costing $45,000 will be purchased for cash in May. h. 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. 1. 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 $86,800 and accounts payable for inventory purchases at March 31 remains $123.200 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 Niet operating income "Includes $30,000 of depreciation each month. April $ 620,000 434,000 186,000 115,000 49,000 164,000 $ 22,000 May $ 1,120,000 784,000 336,000 107,000 66,400 173,400 $ 162,600 June $ 580,000 406,000 174,000 69,000 42,800 111,800 $ 62,200 July $ 480,000 335,000 144,000 48,000 46,000 94,000 $ 50,000 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 $270,000, and March's sales totaled $285,000 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 $123,200. 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 $86.800. inventory at March 31 is $86,800. 1. Dividends of $37,000 will be declared and paid in April. g. Land costing $45,000 will be purchased for cash in May. h. 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. 1. 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 $86,800 and accounts payable for inventory purchases at March 31 remains $123.200 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:
Answer rating: 100% (QA)
To prepare the cash budget for Garden Sales Incorporated for the second quarter using the presidents new assumptions we need to calculate the expected cash collections merchandise purchases and cash d... View the full 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
-
POI Pty. Ltd. purchases comic books from publishers and resells them to customers. The company has a perpetual inventory system and assigns the cost of goods sold on a FIFO basis. The company has the...
-
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...
-
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...
-
Valuing Preferred Stock Best Rate Bank just issued some new preferred stock. The issue will pay a $10 annual dividend in perpetuity, beginning 10 years from now. If the market requires a 7 percent...
-
Fourteen states have laws that limit whether a franchisor (such as McDonald's) can terminate a franchise agreement. Franchisees (such as firms that run individual McDonald's outlets) typically pay...
-
f(x) = x 2 + 1 g(x) = x 2 Quantity A is greater. Quantity B is greater. The two quantities are equal. The relationship cannot be determined from the information given. Quantity A f(g(-1)) Quantity B...
-
Tom Robinson is thinking about buying a portable computer. He has a computer at home, but the portable computer would allow him to work during his frequent business trips. Tom is trying to convince...
-
Payback and NPV methods, no income taxes. (CMA, adapted) Andrews Construction is analyzing its capital expenditure proposals for the purchase of equipment in the coming year. The capital budget is...
-
pleaseinclude steps Pizana Computer Company has been purchasing carrying cases for its portable computers at a purchase price of s56 per unit. The company, which is currently operatiny below full...
-
Dylan Reyes is the accountant for Heads Up Hat Corporation. In preparing the payroll for the semimonthly pay period ending December 15, Dylan notices that some of the year-to-date executives salaries...
-
Progressively, non-legislative associations impact public arrangement across public limits, including compassionate guide and formative efforts. [98] Philanthropic associations with worldwide...
-
If i = 1, which point shows the location of 5 - 2i on the plane? Imaginary 6 A 7 8965 432- B 1 9 -8 -7 -6 -5 4-3-2-10 -1 1 2345 1 C 1 2 3 4 5 6 7 8 9 -6 69 7 -8- 89 -9 D Real
-
construct Math for the LP Graph, an LP Graphic Solution, and a Profit Analysis Table for the following question: A furniture company produces three products: end tables (T), sofas (S), and chairs...
-
1. What is your decision-making style? 2. Do the results match what you believe about your personality? 3. What should you do to improve your decision-making abilities?
-
Elite Apparel Inc. is considering two investment projects. The estimated net cash flows from each project are as follows: Retail Store Year Plant Expansion Expansion 1 $127,000 $106,000 2 104,000...
-
The Maturity Effect For the same coupon rate, a longer-term bond has a greater percentage price change than a shorter-term bond when their market discount rates change by the same amount. Focus...
-
It is desired to set up an endowment fund that would award a student with a scholarship of $500 at the end of each year.The scholarship will continue in perpetuity.The rate of interest is 6%...
-
Before the 1973 oil embargo and subsequent increases in the price of crude oil, gasoline usage in the United States had grown at a seasonally adjusted rate of 0.57 percent per month, with a standard...
-
Sauron Company incurred $140,000 in direct materials costs during May. Additionally, the 12,000 units in the work-in-process inventory on May 1 had a direct materials balance of $40,000 but were only...
-
As the discount rate increases, the present value of a given future cash flow also increases. Do you agree? Explain your answer.
-
The management of Unter Corporation is considering an investment with the following characteristics: Required: 1. Determine the payback period of the investment. 2. Would the payback period be...
-
You find short time lags between deposits and withdrawals and large deposits made on Fridays. What should you suspect?
-
What are some ways to steal cash? What can help to prevent cash and check thefts?
-
What are some audit steps to catch skimming and money-laundering schemes?
Study smarter with the SolutionInn App