Question
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash $ 9,100
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:
Current assets as of March 31: | |
---|---|
Cash | $ 9,100 |
Accounts receivable | $ 26,400 |
Inventory | $ 49,200 |
Building and equipment, net | $ 106,800 |
Accounts payable | $ 29,550 |
Common stock | $ 150,000 |
Retained earnings | $ 11,950 |
The gross margin is 25% of sales.
Actual and budgeted sales data:
March (actual) | $ 66,000 |
---|---|
April | $ 82,000 |
May | $ 87,000 |
June | $ 112,000 |
July | $ 63,000 |
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.
Each months ending inventory should equal 80% of the following months budgeted cost of goods sold.
One-half of a months 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.
Monthly expenses are as follows: commissions, 12% of sales; rent, $3,900 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $801 per month (includes depreciation on new assets).
Equipment costing $3,100 will be purchased for cash in April.
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.
The first image should be last on solved that is my mistake, the rest of the images are in order
Merchandise Purchases Budget \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline & \multicolumn{2}{|c|}{ April } & \multicolumn{2}{|r|}{ May } & \multirow[t]{2}{*}{ June } & \multicolumn{2}{|c|}{ Quarter } \\ \hline Budgeted cost of goods sold & $ & 61,500 & $ & 65,250 & & & \\ \hline Add desired ending merchandise inventory & & 52,200 & & & & & \\ \hline Total needs & & 113,700 & & & & & \\ \hline Less beginning merchandise inventory & & 49,200 & & & & & \\ \hline Required purchases & & & & & & & \\ \hline Budgeted cost of goods sold for April =$82, & es & 5%=$6 & & & & & \\ \hline Add desired ending inventory for April = \$65 & 80% & =$52,20 & & & & & \\ \hline Schedule of Expected C & bur & ements- & M & rchandise & Irchase & & \\ \hline & & April & & May & June & & larter \\ \hline March purchases & & 29,550 & & & & $ & 29,550 \\ \hline April purchases & & 32,250 & & 32,250 & & & 64,500 \\ \hline May purchases & & & & & & & \\ \hline June purchases & & & & & & & \\ \hline Total disbursements & & & & & & & \\ \hline \end{tabular} Complete the schedule of expected cash collections. \begin{tabular}{|c|c|c|c|c|} \hline \multicolumn{5}{|c|}{ Shilow Company } \\ \hline \multicolumn{5}{|c|}{ Cash Budget } \\ \hline & April & May & June & Quarter \\ \hline Beginning cash balance & $9,100 & & & \\ \hline Add collections from customers & 75,600 & & & \\ \hline Total cash available & 84,700 & & & \\ \hline \multicolumn{5}{|l|}{ Less cash disbursements: } \\ \hline For inventory & 61,800 & & & \\ \hline For expenses & 18,660 & & & \\ \hline For equipment & 3,100 & & & \\ \hline Total cash disbursements & 83,560 & & & \\ \hline Excess (deficiency) of cash available over disbursements & 1,140 & & & \\ \hline \multicolumn{5}{|l|}{ Financing: } \\ \hline \multicolumn{5}{|l|}{ Borrowings } \\ \hline \multicolumn{5}{|l|}{ Repayments } \\ \hline \multicolumn{5}{|l|}{ Interest } \\ \hline \multicolumn{5}{|l|}{ Total financing } \\ \hline Ending cash balance & & & & \\ \hline \end{tabular} Prepare a balance sheet as of June 30 . \begin{tabular}{|l|l|l|} \hline \multicolumn{2}{c|}{ Shilow Company } \\ Balance Sheet \\ June 30 \\ \hline Current assets: & & \\ \hline & & \\ \hline & & \\ \hline & & \\ \hline Total current assets & & \\ \hline Total assets & & \\ \hline & & \\ \hline Liabilities and Stockholders' Equity & \\ \hline \end{tabular}Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started