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 Net operating income *Includes $37,000 of depreciation each month. April $ 810,000 567,000 May $ 950,000 665,000 June July $ 650,000 455,000 $ 560,000 392,000 243,000 285,000 195,000 168,000 95,000 114,000 76,000 56,000 52,500 74,200 47,000 53,000 147,500 188,200 123,000 109,000 $ 95,500 $ 96,800 $ 72,000 $ 59,000 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 $305,000, 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 $146,300. 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 $113,400. f. Dividends of $44,000 will be declared and paid in April. g. Land costing $56,000 will be purchased for cash in May. h. 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. 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. 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. 3 6 points eBook Hint Print References 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 $113,400. f. Dividends of $44,000 will be declared and paid in April. g. Land costing $56,000 will be purchased for cash in May. h. 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. 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. 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. 3 Complete this question by entering your answers in the tabs below. 6 Required 1 Required 2A Required 2B Required 3 points Prepare a schedule of expected cash collections for April, May, and June, and for the quarter in total. Schedule of Expected Cash Collections eBook Hint Print Cash sales References Sales on account: February March April May June Total cash collections April May June Quarter < Required 1 Required 2A > 3 6 points eBook Hint Print References Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Prepare the following for merchandise inventory, a merchandise purchases budget for April, May, and June. Total needs Merchandise Purchases Budget April May June Required inventory purchases < Required 1 Required 2B > 6 3 Complete this question by entering your answers in the tabs below. points eBook Hint Print References Required 1 Required 2A Required 2B Required 3 Prepare the following for merchandise inventory, a schedule of expected cash disbursements for merchandise purchases for April, May, and June, and for the quarter in total. Schedule of Expected Cash Disbursements for Merchandise Purchases April purchases May purchases June purchases Total cash disbursements April May June < Required 2A Required 3> Quarter 3 6 points eBook Hint Print References Beginning cash balance Add collections from customers Total cash available Less cash disbursements: Purchases for inventory Selling expenses Administrative expenses Land purchases Garden Sales, Incorporated Cash Budget For the Quarter Ended June 30 April Dividends paid Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayment Interest Total financing Ending cash balance May June Quarter 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 Net operating income *Includes $37,000 of depreciation each month. April $ 810,000 567,000 May $ 950,000 665,000 June July $ 650,000 455,000 $ 560,000 392,000 243,000 285,000 195,000 168,000 95,000 114,000 76,000 56,000 52,500 74,200 47,000 53,000 147,500 188,200 123,000 109,000 $ 95,500 $ 96,800 $ 72,000 $ 59,000 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 $305,000, 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 $146,300. 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 $113,400. f. Dividends of $44,000 will be declared and paid in April. g. Land costing $56,000 will be purchased for cash in May. h. 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. 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. 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. 3 6 points eBook Hint Print References 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 $113,400. f. Dividends of $44,000 will be declared and paid in April. g. Land costing $56,000 will be purchased for cash in May. h. 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. 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. 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. 3 Complete this question by entering your answers in the tabs below. 6 Required 1 Required 2A Required 2B Required 3 points Prepare a schedule of expected cash collections for April, May, and June, and for the quarter in total. Schedule of Expected Cash Collections eBook Hint Print Cash sales References Sales on account: February March April May June Total cash collections April May June Quarter < Required 1 Required 2A > 3 6 points eBook Hint Print References Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Prepare the following for merchandise inventory, a merchandise purchases budget for April, May, and June. Total needs Merchandise Purchases Budget April May June Required inventory purchases < Required 1 Required 2B > 6 3 Complete this question by entering your answers in the tabs below. points eBook Hint Print References Required 1 Required 2A Required 2B Required 3 Prepare the following for merchandise inventory, a schedule of expected cash disbursements for merchandise purchases for April, May, and June, and for the quarter in total. Schedule of Expected Cash Disbursements for Merchandise Purchases April purchases May purchases June purchases Total cash disbursements April May June < Required 2A Required 3> Quarter 3 6 points eBook Hint Print References Beginning cash balance Add collections from customers Total cash available Less cash disbursements: Purchases for inventory Selling expenses Administrative expenses Land purchases Garden Sales, Incorporated Cash Budget For the Quarter Ended June 30 April Dividends paid Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayment Interest Total financing Ending cash balance May June Quarter
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 finance 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...
-
What would you say to this person about their statement below and what question would you ask? Union organizations began in this country in the 18th century and looked very different from todays...
-
The cantilever beam AB shown in the figure is subjected to a concentrated load P at the midpoint and a counterclockwise couple of moment M1 = PL/4 at the free end. Draw the shear-force and...
-
Predict whether each of the following compounds is molecular or ionic: (a) B2H6 (b) CH3OH (c) LiNO3 (d) Sc2O3 (e) CsBr (f) NOCl (g) NF3 (h) Ag2SO4.
-
Discuss by drawing the appropriate diagram why the price of knowledge-intensive goods declines over time.
-
Regional Hospital is a 500-bed hospital and several associated clinics in a major East Coast metropolitan area. It has been an aggressive adopter of computing technologies in efforts to decrease...
-
Anchor Corporation paid cash of $178,000 to acquire Zink Companys net assets on February 1, 20X3. The balance sheet data for the two companies and fair value information for Zink immediately before...
-
Consider the following data set and the piecewise cubic function {(0,0), (1, 1), (2,5)}, - C(x): = { x+(181)x(x-1) + (81 +82 2)x2(x 1) - if x [0,1] 1+4(x-1)+(482) (x-1)(x-2)+ (82 + 83 - 8)(x-1)2(x-2)...
-
When an investment changes from significant influence to control, the equity method ceases to be appropriate and the entity method takes place on a Blank______ basis if it is changed because of a...
-
Show how each of the following three actions reduces total surplus: a. Having Josey consume one fewer pepper, and Casey one more pepper, than in the market equilibrium b. Having Cara produce one...
-
Identify the five types of visibility scope.
-
What is a stream?
-
Tufty plc produces a small range of industrial pumps using automated methods. The business is now considering production of a new model of pump, starting on 1 January 20X3. The business wishes to...
-
The price of tapestries decreases by 15 percent, and this causes a decrease in the demand for them by 1 percent. Calculate the price elasticity of the demand for tapestries. Is it elastic or...
-
Interpret the significant impact of New Public Management on Non-Profit Reform. Next, infer two (2) challenges that are associated with implementing the reform in non-profits. Provide a rationale for...
-
Express these numbers in standard notation. a. 2.87 10-8 b. 1.78 1011 c. 1.381 10-23
-
What is the relation between degrees Fahrenheit and degrees Rankine? And the relation between degrees Celsius and Kelvin?
-
State Newton's second law as you would apply it to a control mass.
-
Define a 1-pound force in terms of the acceleration it will give to a 1-pound mass. Give a similar definition for a newton in the SI system.
Study smarter with the SolutionInn App