Problem 8 29 Completing a Master Budget The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods Current assets as of March 31 Cash $ 9,400 Accounts receivable $ 27,600 Inventory $ 51,000 Building and equipment, net $ 99,600 Accounts payable $ 30,675 Common stock $ 150,000 Retained earnings $ 6,925 The gross margin is 25 of sales Actual and budgeted sales data March (actual) $ 69,000 April $ 85,000 May $ 90,000 June $ 115,000 July $ 66,000 Sales are 60 for cash and 40 on credit Credit sales are collected in the month following sale The accounts receivable on 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 are 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, $4,200 per month other expenses (excluding depreciation), 6 of sales Assume that these expenses are paid monthly Depreciation is $747 per month (includes depreciation on new assets) Equipment costing $3,400 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 Answer is in the image, click to view ...

Question: Problem 8-29 Completing a Master Budget The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as

Problem 8-29 Completing a Master Budget

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

Sales are 60% for cash and 40% on credit. Credit sales are collected in the month following sale. The accounts receivable on 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 are 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, $4,200 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $747 per month (includes depreciation on new assets).
Equipment costing $3,400 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.

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock