SA-Ch. 8: Comprehensive Problem Seved 1 The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: 25 points Stipped Current assets as of March 311 Cash Accounts receivable Inventory Building and equipment, net Accounts payable Common stock Retained earnings $ 8,800 $ 25, 200 $ 47,400 $ 114,000 $ 28, 425 $ 150,000 $ 16,975 Book a. The gross margin is 25% of sales. b. Actual and budgeted sales data: Print References March (actual) April May June July $ 63,000 $ 79,000 $ 84,000 $ 109,000 $ 60,000 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, $3,600 per month other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $855 per month (includes depreciation on new assets). 9. Equipment costing $2,800 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. ok 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. mt ences Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Complete the schedule of expected cash collections. Schedule of Expected Cash Collections April May June Quarter Cash sales $ 47.400 Credit sales 25,200 Total collections $ 72,600 Required 1 Required 2 Required Required 4 Required 5 Print References 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 $ 59,250 $ 63,000 Add desired ending merchandise inventory 50,400 Total needs 109.650 Less beginning merchandise inventory 47400 Required purchases $ 52,250 Budgeted cost of goods sold for April $79.000 sales 75% - $50.250 Add desired ending inventory for April = $63,000 X 80% - $50.400 Schedule of Expected Cash Disbursements--Merchandise Purchases April May June Quarter March purchases $ 28425 $ 28425 April purchases 31.125 31,125 62 250 May purchases June purchases Total disbursements Required 1 Required 2 Required 3 Required 4 Required 5 Complete the cash budget. (Cash deficiency, repayments and interest should be indicated by a minus sign.) References June Shllow Company Cash Budget April May $ 72.600 81.400 Quarter 8.800 Beginning cash balance Add collections from customers Total cash available Less cash disbursements For inventory For expenses For equipment Total cash disbursements Excess deficiency) of cash available over disbursements Financing Borrowings Repayments Interest Total financing Ending cash balance 50,550 17.820 2,800 80,170 1.230