Required: 1. Using the president's new assumptions in (a) above, prepare a schedule of expected cash...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
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. Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 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. Schedule of Expected Cash Collections Cash sales April Sales on account: February March April May June Total cash collections $ 0 $ May < Required 1 June Quarter $ 0 0 0 0 0 0 $ 0 $ 0 Required 2A > 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. Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions in (b) above, prepare the following for merchandise inventory, a merchandise purchases budget for April, May, and June. Total needs Merchandise Purchases Budget April May June 0 0 0 Required inventory purchases $ 0 $ 0 $ 0 < Required 1 Required 2B > 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. Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions in (b) above, 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 May June Quarter $ 0 April purchases 0 May purchases 0 June purchases 0 Total cash disbursements $ 0 $ 0 $ 0 $ 0 < Required 2A Required 3 > Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions, prepare a cash budget for April, May, and June, and for the quarter in total. (Cash deficiency, repayments and interest should be indicated by a minus sign.) 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 May June Quarter Dividends paid Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayments Interest Total financing Ending cash balance < Required 2B 0 0 0 0 0 0 0 0 0 0 0 0 0 $ 0 $ 0 $ 0 $ 0 Required 3 Chapter 81 2 Saved 3.33 points Skipped 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: eBook Print Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense* Total selling and administrative expenses Net operating income April $ 620,000 434,000 May June July 186,000 $ 1,120,000 784,000 336,000 $ 580,000 406,000 $ 480,000 336,000 174,000 144,000 115,000 49,000 164,000 107,000 66,400 69,000 48,000 42,800 46,000 173,400 111,800 94,000 $ 22,000 $ 162,600 $ 62,200 $ 50,000 *Includes $30,000 of depreciation each month. References 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. f. 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. 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 $86,800 and accounts payable for inventory purchases at March 31 remains $123,200. Required. 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. Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 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. Schedule of Expected Cash Collections Cash sales April Sales on account: February March April May June Total cash collections $ 0 $ May < Required 1 June Quarter $ 0 0 0 0 0 0 $ 0 $ 0 Required 2A > 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. Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions in (b) above, prepare the following for merchandise inventory, a merchandise purchases budget for April, May, and June. Total needs Merchandise Purchases Budget April May June 0 0 0 Required inventory purchases $ 0 $ 0 $ 0 < Required 1 Required 2B > 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. Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions in (b) above, 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 May June Quarter $ 0 April purchases 0 May purchases 0 June purchases 0 Total cash disbursements $ 0 $ 0 $ 0 $ 0 < Required 2A Required 3 > Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions, prepare a cash budget for April, May, and June, and for the quarter in total. (Cash deficiency, repayments and interest should be indicated by a minus sign.) 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 May June Quarter Dividends paid Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayments Interest Total financing Ending cash balance < Required 2B 0 0 0 0 0 0 0 0 0 0 0 0 0 $ 0 $ 0 $ 0 $ 0 Required 3 Chapter 81 2 Saved 3.33 points Skipped 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: eBook Print Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense* Total selling and administrative expenses Net operating income April $ 620,000 434,000 May June July 186,000 $ 1,120,000 784,000 336,000 $ 580,000 406,000 $ 480,000 336,000 174,000 144,000 115,000 49,000 164,000 107,000 66,400 69,000 48,000 42,800 46,000 173,400 111,800 94,000 $ 22,000 $ 162,600 $ 62,200 $ 50,000 *Includes $30,000 of depreciation each month. References 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. f. 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. 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 $86,800 and accounts payable for inventory purchases at March 31 remains $123,200. Required.
Expert Answer:
Related Book For
Calculus For Scientists And Engineers Early Transcendentals
ISBN: 9780321849212
1st Edition
Authors: William L Briggs, Bernard Gillett, Bill L Briggs, Lyle Cochran
Posted Date:
Students also viewed these accounting questions
-
Income from the sale of application software (apps) is usually constant for several years and then decreases quite rapidly as the market gets close to saturation. Income from one smartphone app was...
-
An inclined manometer is a useful device for measuring small pressure differences. The formula given in Section 3.4 for the pressure difference in terms of the liquid-level difference h remains...
-
Can/should companies self-regulate, or should the government play a stronger role? Under what conditions is governmental intervention in business warranted?
-
In a study, researchers treated 570 people who smoke with either nicotine gum or a nicotine patch. Among those treated with nicotine gum, 191 continued to smoke and the other 59 stopped smoking....
-
A piece of cloth is discovered in a burial pit in the southwestern United States. A tiny sample of the cloth is burned to CO 2 , and the 14 C/ 12 C ratio is 0.250 times the ratio in todays...
-
David James is a cost accountant and business analyst for Doorknob Design Company (DDC), which manufactures expensive brass doorknobs. DDC uses two direct cost categories: direct materials and direct...
-
The Operations Manager of Toshiba's laptop manufacturing plant is about to prepare her annual report to the Board of Directors. Using the table below, she outlined the performance of the plant based...
-
I would like to know what you think our two best options would be. Also: approximately how much do you think our sales will increase as a result of your app? Here are the two options. Which one makes...
-
Your agile project team works in two different buildings across the city from each other. The team has been struggling to perform effectively and has a difficult time resolving problems. You decide...
-
How many PTEs (page table entries) are required for the forward page map table (PMT)?
-
Discuss the intricate interplay between process scheduling algorithms and system performance, considering factors such as process priority, preemptive vs. non-preemptive scheduling, and real-time...
-
Does Discretionary income covers a variety of financial obligations in the United States for which expatriates remain responsible?
-
How is a capital investment decision different from a short-term decision?
-
A tank\'s pressure gage indicates that the pressure in the tank is 300 kPa (gage) where the atmospheric pressure is 745 rom Hg. Determine the tank\'s absolute pressure.
-
White Bolder Investments (WBI) You are an intern working for WBI, a large investment advisory services in Sydney. Among other regular customers, WBI has been providing advisory services for Jumbo...
-
Limits Evaluate the following limits. Use lHpitals Rule when needed. lim xx-00 In x x
-
Let S = {(u, v): 0 u 1, 0 v 1} be a unit square in the uv-plane. Find the image of S in the xy-plane under the following transformations. T: x = v sin (Tu), y = v cos (Tu)
-
Find dy/dx, where (x 2 + y 2 )(x 2 + y 2 + x) = 8xy 2 .
-
What is at common misconception about databases?
-
CASE tools, such as system Architect, are used for database development and support. Search on the Web and in trade journals for some of the popular CASE tools currently in use. a. What CASE tools...
-
Why is storing data in a database riskier than storing it in a file?
Study smarter with the SolutionInn App