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 31: Cash $ 7,700

The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:

Current assets as of March 31:
Cash $

7,700

Accounts receivable $

20,800

Inventory $

40,800

Building and equipment, net $

129,600

Accounts payable $

24,300

Common stock $

150,000

Retained earnings $

24,600

  1. The gross margin is 25% of sales.

  2. Actual and budgeted sales data:

March (actual) $ 52,000
April $ 68,000
May $ 73,000
June $ 98,000
July $ 49,000
  1. 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.

  2. Each months ending inventory should equal 80% of the following months budgeted cost of goods sold.

  3. 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.

  4. Monthly expenses are as follows: commissions, 12% of sales; rent, $2,500 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $972 per month (includes depreciation on new assets).

  5. Equipment costing $1,700 will be purchased for cash in April.

  6. 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. Required 1:

Complete the schedule of expected cash collection

Schedule of Expected Cash Collections
April May June Quarter
Cash sales $40,800
Credit sales 20,800
Total collections $61,600

Required 2:

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 $51,000 $54,750
Add desired ending merchandise inventory 43,800
Total needs 94,800
Less beginning merchandise inventory 40,800
Required purchases $54,000
Budgeted cost of goods sold for April = $68,000 sales 75% = $51,000.
Add desired ending inventory for April = $54,750 80% = $43,800.
Schedule of Expected Cash DisbursementsMerchandise Purchases
April May June Quarter
March purchases $24,300 $24,300
April purchases 27,000 27,000 54,000
May purchases
June purchases
Total disbursements

Required 3:

Complete 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 $7,700
Add collections from customers 61,600
Total cash available 69,300
Less cash disbursements:
For inventory 51,300
For expenses 14,740
For equipment 1,700
Total cash disbursements 67,740
Excess (deficiency) of cash available over disbursements 1,560
Financing:
Borrowings
Repayments
Interest
Total financing
Ending cash balance

Question is too long so I could not include the charts for 4 and 5

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

Principles Of Accounting Volume 1 Financial Accounting

Authors: Mitchell Franklin, Patty Graybeal, Dixon Cooper, OpenStax

1st Edition

1593995946, 978-1593995942

More Books

Students also viewed these Accounting questions