points 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, $3,500 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $873 per month (includes depreciation on new assets). g. Equipment costing $2,700 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. Required 1 Required 2 Required 3 Required 4 Required 5 Prepare an absorption costing income statement for the quarter ended June 30. Shilow Company Income Statement For the Quarter Ended June 30 Sales $ 269,000 Cost of goods sold: Beginning inventory Purchases 46,800 190,350 237,150 (35,400) Ending inventory 201,750 67,250 Selling and administrative expenses: Commissions Rent Other expenses Interest expense Depreciation 32,280 10,500 16,140 230 2,619 61,769 5,481 Net loss 5,481 Requieu 1 neul Requieu J Requieu 4 - Requieu - Prepare a balance sheet as of June 30. nts Shilow Company Balance Sheet June 30 Assets Current assets: Cash Inventory Accounts receivable 4,850 35,400 43,200 Total current assets Building and equipment-net Total assets Liabilities and Stockholders' Equity Accounts payable 83,450 116,481 $ 199,931 $ 25,800 $ Stockholders' equity: Common stock Retained earnings Retained earnings 150,000 18,650 X 5,481 174,131 $ 199,931 Total liabilities and stockholders' equity The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: points Current assets as of March 31: Cash Accounts receivable Inventory Building and equipment, net Accounts payable Common stock Retained earnings $ 8,700 $ 24,800 $ 46,800 $ 116,400 $ 28,050 $ 150,000 $ 18,650 a. The gross margin is 25% of sales. b. Actual and budgeted sales data: March (actual) April May June July $ 62,000 $ 78,000 $ 83,000 $ 108,000 $ 59,000
