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.
Connect X ? Hillyard Company, an office su X Course Hero X Bb Home - 200116 (Spring 2020) | x ProQuest Ebook Central - Read X + C ezto.mheducation.com/ext/map/index.html?_con=con&external_browser=0&launchUrl=https%253A%252F%252Fvuws.westernsydney.edu.au%252Fwebapps%252Fp... K Quiz 8 i Saved Help Save & Exit Submit Check my work 9 The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: current assets as of March 31: 10 Cash 7,900 points Accounts receivable $ 21 , 600 Inventory 42, 000 Building and equipment, net $ 132, 000 Accounts payable 25 , 050 Common stock $ 150, 000 Retained earnings S 28 , 450 eBook Print a. The gross margin is 25% of sales. b. Actual and budgeted sales data: References March (actual) 54 , 000 April $ 70, 000 May $ 75, 000 June $ 100 , 000 July $ 51, 000 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, $2,700 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $990 per month (includes depreciation on new assets). g. Equipment costing $1,900 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 comnalindad The comnaniswild an far as it is ahis ranoutta Inan Air assimilated interact at this and of the winter Mc Graw 6 Connect X (7) HillyardCompany, an ofce su, x I u Course Hero X I In Home200116 (Spring 2020) x I e ProQuestEbookCentral-Rear X I + Required 1 Required 2 Required 3 Required 4 Required 5 Complete the schedule of expected cash collections. --- Total collections $63,600 as o $ on Required 1 Required 2 Required 3 Required 4 Required 5 Complete the merchandise purchases budget and the schedule of expected cash disbursements for merchandise purchases. Merchandise Purchases Budget April May June Quarter Budgeted cost of goods sold $ 52,500 $56,250 Add desired ending merchandise inventory 45,000 Total needs 97,500 56,250 0 0 Less beginning merchandise inventory 42,000 Required purchases $ 55,500 $56,250 $ 0 $ 0 Budgeted cost of goods sold for April = $70,000 sales x 75% = $52,500. Add desired ending inventory for April = $56,250 x 80% = $45,000. Schedule of Expected Cash Disbursements-Merchandise Purchases April May June Quarter March purchases $ 25,050 $ 25,050 April purchases 27,750 27,750 55,500 May purchases June purchases Total disbursements $ 52,800 $27,750 $ 0 $ 80,550Complete the cash budget. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Shilow Company Cash Budget April May June Quarter Beginning cash balance $ 7,900 Add collections from customers 63,600 Total cash available 71,500 0 0 0 Less cash disbursements: For inventory 52,800 For expenses 15,300 For equipment 1,900 Total cash disbursements 70,000 0 0 0 Excess (deficiency) of cash available over disbursements 1,500 0 0 0 Financing: Borrowings Repayments Interest Total financing 0 0 0 0 Ending cash balance $ 1,500 $ 0 $ 0 $ 0
