Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

please help! Need it in 5 hours. Thanks! Problem 8-29 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate to

please help! Need it in 5 hours. Thanks!image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed

Problem 8-29 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: a. The gross margin is 25% of sales. b. Actual and budgeted sales data: c. Sales are 60% for cash and 40% on credit. Credit sales are collected in the month following sale. The accounts receivable at March 31 are a result of March credit sales. d. Each month's ending inventory should equal 80% of the following month's budgeted cost of goods sold. e. One-half of a month's inventory purchases is paid for in the month of purchase; the other half is paid for in the following month. The accounts payable at March 31 are the result of March purchases of inventory. f. Monthly expenses are as follows: commissions, 12% of sales; rent, $4,200 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $747 per month (includes depreciation on new assets). g. Equipment costing $3,400 will be purchased for cash in April. h. Management would like to maintain a minimum cash balance of at least $4,000 at the end of each month. 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 $20,000. 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: Using the preceding data: 1. Complete the schedule of expected cash collections. 2. Complete the merchandise purchases budget and the schedule of expected cash disbursements for merchandise purchases. 3. Complete the cash budget. 4. Prepare an absorption costing income statement for the quarter ended June 30. 5. Prepare a balance sheet as of June 30 . Complete this question by entering your answers in the tabs below. Complete the schedule of expected cash collections. \begin{tabular}{|l|l|l|l|l|} \hline Required 1 & Required 2 & Required 3 & Required 4 & Required 5 \\ \hline \end{tabular} Complete the merchandise purchases budget and the schedule of expected cash disbursements for merchandise purchases. \begin{tabular}{|l|r|c|c|c|} \hline \multicolumn{4}{|c|}{ Merchandise Purchases Budget } \\ \hline Budgeted cost of goods sold & April & May & June & Quarter \\ \hline Add desired ending merchandise inventory & 54,000 & & & \\ \hline Total needs & 117,750 & & & \\ \hline Less beginning merchandise inventory & 51,000 & & & \\ \hline Required purchases & $66,750 & & & \\ \hline Budgeted cost of goods sold for April =$85,000 sales 75%=$63,750. & \\ \hline Add desired ending inventory for April =$67,50080%=$54,000. & & \\ \hline \multicolumn{1}{|c|}{ Schedule of Expected Cash Disbursements-Merchandise Purchases } \\ \hline March purchases & April & May & June & Quarter \\ \hline April purchases & $30,675 & & & $0,675 \\ \hline May purchases & 33,375 & 33,375 & & 66,750 \\ \hline June purchases & & & & \\ \hline Total disbursements & & & & \\ \hline \end{tabular} Complete the cash budget. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Prepare an absorption costing income statement for the quarter ended June 30. Prenare a halance sheet as of lune 30

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Wiley CPAexcel Exam Review 2016 Study Guide January Auditing And Attestation

Authors: O. Ray Whittington

1st Edition

1119119960, 978-1119119968

More Books

Students also viewed these Accounting questions