Answered step by step
Verified Expert Solution
Link Copied!

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 31:
Cash $7,800
Accounts receivable $21,200
Inventory $41,400
Building and equipment, net $130,800
Accounts payable $24,675
Common stock $150,000
Retained earnings $26,525
a. The gross margin is 25% of sales.
b. Actual and budgeted sales data:
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, $2,600 per month; other expenses (excluding depreciation),6% of sales. Assume that these expenses are paid
monthly. Depreciation is $981 per month (includes depreciation on new assets).
g. Equipment costing $1,800 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.
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 30.
Prepare a balance sheet as of June 30.
Complete the schedule of expected cash collections.
Schedule of Expected Cash Collections
April May June Quarter
Cash sales $41,400
Credit sales 21,200
Total collections
$62,600
$0
$0
$0
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 30.
Prepare a balance sheet as of June 30.
Shilow Company
Income Statement
Shilow Company
image text in transcribed

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Fundamental accounting principle

Authors: John J. Wild, Ken W. Shaw, Barbara Chiappetta

21st edition

1259119831, 9781259311703, 978-1259119835, 1259311708, 978-0078025587

More Books

Students also viewed these Accounting questions