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 $ 8,100
Accounts receivable $ 22,400
Inventory $ 43,200
Building and equipment, net $ 129,600
Accounts payable $ 25,800
Common stock $ 150,000
Retained earnings $ 27,500
The gross margin is 25% of sales.
Actual and budgeted sales data:
March (actual) $ 56,000
April $ 72,000
May $ 77,000
June $ 102,000
July $ 53,000
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, $2,900 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).
Equipment costing $2,100 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:
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.Required 5
Complete the cash budget.
Note: Cash deficiency, repayments and interest should be indicated by a minus sign.
\table[[Shilow Company],[Cash Budget],[,April,May,June,Quarter],[Eeginning cash balance,8.100,$7.3708,s 14.440x,$30.910x
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

Financial Accounting An Introduction To Concepts Methods And Uses

Authors: Sidney Davidson, Roman L. Weil, Clyde P. Stickney

2nd Edition

0030452961, 978-0030452963

More Books

Students also viewed these Accounting questions

Question

Discuss how reference types and object identity can be used.

Answered: 1 week ago