Homework Help is Here – Start Your Trial Now!
Business
Accounting
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 $19,000 of depreciation each month. April $ 570,000 399,000 May $ 770,000 539,000 June $ 470,000 July $ 370,000 329,000 259,000 171,000 231,000 141,000 111,000 77,000 97,000 58,000 37,000 43,500 120,500 58,400 155,400 36,200 35,000 94,200 72,000 $ 50,500 $ 75,600 $ 46,800 $ 39,000

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 $19,000 of depreciation each month. April $ 570,000 399,000 May $ 770,000 539,000 June $ 470,000 July $ 370,000 329,000 259,000 171,000 231,000 141,000 111,000 77,000 97,000 58,000 37,000 43,500 120,500 58,400 155,400 36,200 35,000 94,200 72,000 $ 50,500 $ 75,600 $ 46,800 $ 39,000

FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
See similar textbooks
icon
Related questions
icon
Concept explainers
Question

I have most of it correct just need help on the rest

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 April $ 570,000 399,000 May $ 770,000 539,000 June $ 470,000 329,000 July $ 370,000 259,000 171,000 231,000 141,000 111,000 77,000 97,000 58,000 37,000 43,500 120,500 58,400 155,400 36,200 35,000 94,200 72,000 $ 50,500 $ 75,600 $ 46,800 $ 39,000 *Includes $19,000 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; 80% collected in the first month following the month of sale; and the remaining 10% collected in the second month following the month of sale. February's sales totaled $185,000, and March's sales totaled $235,000. 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 $105,700. 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 $79,800. f. Dividends of $27,000 will be declared and paid in April. g. Land costing $35,000 will be purchased for cash in May. h. The cash balance at March 31 is $49,000; 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.
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 April $ 570,000 399,000 May $ 770,000 539,000 June $ 470,000 329,000 July $ 370,000 259,000 171,000 231,000 141,000 111,000 77,000 97,000 58,000 37,000 43,500 120,500 58,400 155,400 36,200 35,000 94,200 72,000 $ 50,500 $ 75,600 $ 46,800 $ 39,000 *Includes $19,000 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; 80% collected in the first month following the month of sale; and the remaining 10% collected in the second month following the month of sale. February's sales totaled $185,000, and March's sales totaled $235,000. 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 $105,700. 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 $79,800. f. Dividends of $27,000 will be declared and paid in April. g. Land costing $35,000 will be purchased for cash in May. h. The cash balance at March 31 is $49,000; 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.
Beginning cash balance Add collections from customers Total cash available Less cash disbursements: Purchases for inventory Selling expenses Administrative expenses Garden Sales, Incorporated Cash Budget For the Quarter Ended June 30 April May June Quarter $ 49,000 $ 40,600 $142,800 $ 49,000 324,800 599,200 670,000 1,594,000 373,800 639,800 812,800 1,643,000 319,200 462,000 406,000 1,187,200 Land purchases 35,000 35,000 Dividends paid 27,000 27,000 Total cash disbursements 346,200 497,000 406,000 1,249,200 Excess (deficiency) of cash available over disbursements 27,600 142,800 406,800 393,800 Financing: Borrowings Repayment Interest Total financing Ending cash balance 13,000 × 0 ☑ 0 13,000 × 0 0 (13,000) ☑ (13,000) x 0 0 (390) ☑ (390) ☑ 13,000 0 (13,390) (390) $ 40,600 $ 142,800 $ 393,410 $ 393,410
Transcribed Image Text:Beginning cash balance Add collections from customers Total cash available Less cash disbursements: Purchases for inventory Selling expenses Administrative expenses Garden Sales, Incorporated Cash Budget For the Quarter Ended June 30 April May June Quarter $ 49,000 $ 40,600 $142,800 $ 49,000 324,800 599,200 670,000 1,594,000 373,800 639,800 812,800 1,643,000 319,200 462,000 406,000 1,187,200 Land purchases 35,000 35,000 Dividends paid 27,000 27,000 Total cash disbursements 346,200 497,000 406,000 1,249,200 Excess (deficiency) of cash available over disbursements 27,600 142,800 406,800 393,800 Financing: Borrowings Repayment Interest Total financing Ending cash balance 13,000 × 0 ☑ 0 13,000 × 0 0 (13,000) ☑ (13,000) x 0 0 (390) ☑ (390) ☑ 13,000 0 (13,390) (390) $ 40,600 $ 142,800 $ 393,410 $ 393,410
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 5 steps with 4 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS