Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 3 1 : Cash
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:
Current assets as of March :
Cash $
Accounts receivable $
Inventory $
Building and equipment, net $
Accounts payable $
Common stock $
Retained earnings $
a The gross margin is of sales.
b Actual and budgeted sales data:
c Sales are for cash and on credit. Credit sales are collected in the month following sale. The accounts receivable at March are a result of March credit sales.
d Each month's ending inventory should equal of the following month's budgeted cost of goods sold.
e Onehalf 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 are the result
of March purchases of inventory.
f Monthly expenses are as follows: commissions, of sales; rent, $ per month; other expenses excluding depreciation of sales. Assume that these expenses are paid
monthly. Depreciation is $ per month includes depreciation on new assets
g Equipment costing $ will be purchased for cash in April.
h Management would like to maintain a minimum cash balance of at least $ at the end of each month. The company has an agreement with a local bank that allows the
company to borrow in increments of $ at the beginning of each month, up to a total loan balance of $ The interest rate on these loans is 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:
Complete the schedule of expected cash collections.
Complete the merchandise purchases budget and the schedule of expected cash disbursements for merchandise purchases.
Complete the cash budget.
Prepare an absorption costing income statement for the quarter ended June
Prepare a balance sheet as of June
Complete the schedule of expected cash collections.
Schedule of Expected Cash Collections
April May June Quarter
Cash sales $
Credit sales
Total collections
$
$
$
$
Complete the cash budget.
Note: Cash deficiency, repayments and interest should be incicated by a minus sign.
Prepare an absorption costing income statement for the quarter ended June
Prepare a balance sheet as of June
Shilow Company
Income Statement
Shilow Company
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