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 companyusually has to borrow money during this quarter to support peak sales of lawn care equipment, which occur during May. The followinginformation has been assembled to assist in preparing a cash budget for the quarter:a. Budgeted monthly absorption costing income statements for April-July are:SalesCost of goods soldGross marginSelling and administrative expenses:Selling expenseAdministrative expense*Total selling and administrative expensesNet operating incomeApril$ 570,000399,000May$ 770,000539,000June$ 470,000329,000July$ 370,000259,000171,000231,000141,000111,00077,00097,00058,00037,00043,500120,50058,400155,40036,20035,00094,20072,000$ 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 monthfollowing the month of sale; and the remaining 10% collected in the second month following the month of sale. February's salestotaled $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 ofpurchase. The remaining 50% is paid in the following month. Accounts payable at March 31 for inventory purchases during Marchtotal $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 merchandiseinventory 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 ofeach month, up to a total loan balance of $200,000. The interest rate on these loans is 1% per month and for simplicity we willassume that interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest at theend 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 balanceAdd collections from customersTotal cash availableLess cash disbursements:Purchases for inventorySelling expensesAdministrative expensesGarden Sales, IncorporatedCash BudgetFor the Quarter Ended June 30AprilMayJuneQuarter$49,000 $40,600 $142,800 $ 49,000324,800599,200670,0001,594,000373,800639,800812,8001,643,000319,200462,000406,0001,187,200Land purchases35,00035,000Dividends paid27,00027,000Total cash disbursements346,200497,000406,0001,249,200Excess (deficiency) of cash available over disbursements27,600142,800406,800393,800Financing:BorrowingsRepaymentInterestTotal financingEnding cash balance13,000 ×0 ☑013,000 ×00(13,000) ☑(13,000) x00(390) ☑(390) ☑13,0000(13,390)(390)$ 40,600$142,800$393,410 $ 393,410

Budgeting is a process of estimating the future outcomes well in advance so that the decision making…

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

EBK CONTEMPORARY FINANCIAL MANAGEMENT

14th Edition

ISBN:9781337514835

Author:MOYER

Publisher:MOYER

Chapter4: Financial Planning And Forecasting

Section: Chapter Questions

Problem 5P

See similar textbooks

Similar questions

Pilsner Inc. purchases raw materials on account for use in production. The direct materials purchases budget shows the following expected purchases on account: Pilsner typically pays 25% on account in the month of billing and 75% the next month. Required: 1. How much cash is required for payments on account in May? 2. How much cash is expected for payments on account in June?
The following data were obtained from the financial records of Sonicbrush, Inc., for March: Sales are expected to increase each month by 15%. Prepare a budgeted income statement.
Sales, production, direct materials purchases, and direct labor cost budgets The budget director of Gourmet Grill Company requests estimates of sales, production, and other operating data from the various administrative units every month. Selected information concerning sales and production for July is summarized as follows: Estimated sales for July by sales territory: Estimated inventories at July 1: Desired inventories at July 31: Direct materials used in production: Anticipated purchase price for direct materials: Direct labor requirements: Instructions Prepare a sales budget for July. Prepare a production budget for July. Prepare a direct materials purchases budget for July. Prepare a direct labor cost budget for July.
CASH BUDGETING Helen Bowers, owner of Helens Fashion Designs, is planning to request a line of credit from her bank. She has estimated the following sales forecasts for the firm for parts of 2019 and 2020: Estimates regarding payments obtained from the credit department are as follows: collected within the month of sale, 10%; collected the month following the sale, 75%; collected the second month following the sale, 15%. Payments for labor and raw materials are made the month after these services were provided. Here are the estimated costs of labor plus raw materials: General and administrative salaries are approximately 27,000 a month. Lease payments under long-term leases are 9,000 a month. Depreciation charges are 36,000 a month. Miscellaneous expenses are 2,700 a month. Income tax payments of 63,000 are due in September and December. A progress payment of 180,000 on a new design studio must be paid in October. Cash on hand on July 1 will be 132,000, and a minimum cash balance of 90,000 should be maintained throughout the cash budget period. a. Prepare a monthly cash budget for the last 6 months of 2019. b. Prepare monthly estimates of the required financing or excess fundsthat is, the amount of money Bowers will need to borrow or will have available to invest. c. Now suppose receipts from sales come in uniformly during the month (that is, cash receipts come in at the rate of 1/30 each day), but all outflows must be paid on the 5th. Will this affect the cash budget? That is, will the cash budget you prepared be valid under these assumptions? If not, what could be done to make a valid estimate of the peak financing requirements? No calculations are required, although if you prefer, you can use calculations to illustrate the effects. d. Bowers sales are seasonal, and her company produces on a seasonal basis, just ahead of sales. Without making any calculations, discuss how the companys current and debt ratios would vary during the year if all financial requirements were met with short-term bank loans. Could changes in these ratios affect the firms ability to obtain bank credit? Explain.
Budgeted income statement and supporting budgets The budget director of Gold Medal Athletic Co., with the assistance of the controller, treasurer, production manager, and sales manager, has gathered the following data for use in developing the budgeted income statement for March: Estimated sales for March: Estimated inventories at March 1: Desired inventories at March 31: Direct materials used in production: Anticipated cost of purchases and beginning and ending inventory of direct materials: Direct labor requirements: Estimated factory overhead costs for March: Estimated operating expenses for March: Estimated other revenue and expense for March: Estimated tax rate: 30% Instructions Prepare a sales budget for March. Prepare a production budget for March. Prepare a direct materials purchases budget for March. Prepare a direct labor cost budget for March. Prepare a factory overhead cost budget for March. Prepare a cost of goods sold budget for March. Work in process at the beginning of March is estimated to be 15,300, and work in process at the end of March is desired to be 14,800. Prepare a selling and administrative expenses budget for March. Prepare a budgeted income statement for March.
Budgeted income statement and supporting budgets The budget director of Birding Homes Feeders Inc., with the assistance of the controller, treasurer, production manager, and sales manager, has gathered the following data for use in developing the budgeted income statement for January: Estimated sales for January: Estimated inventories at January 1: Desired inventories at January 31: Direct materials used in production: Anticipated cost of purchases and beginning and ending inventory of direct materials: Direct labor requirements: Estimated factory overhead costs for January: Estimated operating expenses for January: Estimated other revenue and expense for January: Estimated tax rate: 25% Instructions Prepare a sales budget for January. Prepare a production budget for January. Prepare a direct materials purchases budget for January. Prepare a direct labor cost budget for January. Prepare a factory overhead cost budget for January. Prepare a cost of goods sold budget for January. Work in process at the beginning of January is estimated to be 9,000, and work in process at the end of January is estimated to be 10,500. Prepare a selling and administrative expenses budget for January. Prepare a budgeted income statement for January.
Friendly Bank is attempting to determine the cost behavior of its small business lending operations. One of the major activities is the application activity. Two possible activity drivers have been mentioned: application hours (number of hours to complete the application) and number of applications. The bank controller has accumulated the following data for the setup activity: Required: 1. Estimate a regression equation with application hours as the activity driver and the only independent variable. If the bank forecasts 2,600 application hours for the next month, what will be the budgeted application cost? 2. Estimate a regression equation with number of applications as the activity driver and the only independent variable. If the bank forecasts 80 applications for the next month, what will be the budgeted application cost? 3. Which of the two regression equations do you think does a better job of predicting application costs? Explain. 4. Run a multiple regression to determine the cost equation using both activity drivers. What are the budgeted application costs for 2,600 application hours and 80 applications?
Budgeted income statement and supporting budgets for three months Bellaire Inc. gathered the following data for use in developing the budgets for the first quarter (January, February, March) of its fiscal year: Estimated sales at 125 per unit: Estimated finished goods inventories: Work in process inventories are estimated to be insignificant (zero). Estimated direct materials inventories: Manufacturing costs: Selling expenses: Instructions Prepare the following budgets using one column for each month and a total column for the first quarter, as shown for the sales budget: Prepare a sales budget for March. Prepare a production budget for March. Prepare a direct materials purchases budget for March. Prepare a direct labor cost budget for March. Prepare a factory overhead cost budget for March. Prepare a cost of goods sold budget for March. Prepare a selling and administrative expenses budget for March. Prepare a budgeted income statement with budgeted operating income for March.
Digital Solutions Inc. uses flexible budgets that are based on the following data: Prepare a flexible selling and administrative expenses budget for October for sales volumes of 500,000, 750,000, and 1,000,000.
The data shown were obtained from the financial records of Italian Exports, Inc., for March: Sales are expected to increase each month by 10%. Prepare a budgeted income statement.