Maurice Tutor

(5)

$15/per page/Negotiable

About Maurice Tutor

Levels Tought:
Elementary,Middle School,High School,College,University,PHD

Expertise:
Algebra,Applied Sciences See all
Algebra,Applied Sciences,Biology,Calculus,Chemistry,Economics,English,Essay writing,Geography,Geology,Health & Medical,Physics,Science Hide all
Teaching Since: May 2017
Last Sign in: 408 Weeks Ago, 1 Day Ago
Questions Answered: 66690
Tutorials Posted: 66688

Education

  • MCS,PHD
    Argosy University/ Phoniex University/
    Nov-2005 - Oct-2011

Experience

  • Professor
    Phoniex University
    Oct-2001 - Nov-2016

Category > Management Posted 29 Jan 2018 My Price 10.00

Garden Sales, Inc

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 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 AprilAc€?oJuly are:

 

  April May June July
  Sales $ 810,000   $ 950,000 $ 650,000 $ 560,000
  Cost of goods sold   567,000   665,000   455,000   392,000
                 
  Gross margin   243,000   285,000   195,000   168,000
                 
  Selling and administrative expenses:                
       Selling expense   95,000   114,000   76,000   56,000
       Administrative expense*   52,500   74,200   47,000   53,000
                 
  Total selling and administrative expenses   147,500   188,200   123,000   109,000
                 
  Net operating income $ 95,500   $ 96,800 $ 72,000 $ 59,000
                 
 

 

*Includes $37,000 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. FebruaryAc€?cs sales totaled $305,000, and MarchAc€?cs sales totaled $320,000.
d.

Inventory purchases are paid for within 15 days. Therefore, 50% of a monthAc€?cs 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 monthAc€?cs 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 atleast $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. (Cash deficiency, repayments and interest should be indicated by a minus sign.)

 

 


Answers

Maurice Tutor
(5)
Status NEW Posted 29 Jan 2018 11:01 PM My Price 10.00

Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------acq-----------uis-----------iti-----------on -----------of -----------my -----------pos-----------ted----------- so-----------lut-----------ion-----------.Pl-----------eas-----------e p-----------ing----------- me----------- on-----------cha-----------t I----------- am----------- on-----------lin-----------e o-----------r i-----------nbo-----------x m-----------e a----------- me-----------ssa-----------ge -----------I w-----------ill----------- be-----------

Not Rated(0)