The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash Accounts receivable Inventory Building and equipment, net Accounts payable Common stock Retained earnings. a. The gross margin is 25% of sales. b. Actual and budgeted sales data: $ 7,500 $ 20,000 $ 39,600 $ 127,200 $ 23,550 $ 150,000 $ 20,750 Complete the schedule of expected cash collections. Schedule of Expected Cash Collections April Cash sales Credit sales $ 39,600 20,000 Total collections $ 59,600 May March (actual) April $ 50,000 $ 66,000 June Quarter Complete the merchandise purchases budget and the schedule of expected cash disbursements for merchandise purchases May June July $ 71,000 $ 96,000 $ 47,000 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 at March 31 are the result of March purchases of inventory. f. Monthly expenses are as follows: commissions, 12% of sales; rent, $2,300 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $954 per month (includes depreciation on new assets). g. Equipment costing $1,500 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. Budgeted cost of goods sold Merchandise Purchases Budget April May June Quarter $ 49,500 $ 53,250 Add desired ending merchandise inventory Total needs 42,600 92,100 39,600 52,500 Less beginning merchandise inventory Required purchases Budgeted cost of goods sold for April = $66,000 sales 75% = $49,500. Add desired ending inventory for April = $53,250 x 80% = $42,600. Schedule of Expected Cash Disbursements-Merchandise Purchases April May June Quarter March purchases $ April purchases 23,550 26,250 $ 26,250 23,550 52,500 May purchases June purchases Total disbursements 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. Prepare a balance sheet as of June 30. Shilow Company Balance Sheet June 30 Complete the cash budget. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Beginning cash balance Add collections from customers Total cash available Less cash disbursements: For inventory Shilow Company Cash Budget April May June Quarter $ 7,500 59,600 67,100 Current assets: Total current assets Total assets Stockholders' equity: Assets Liabilities and Stockholders' Equity Total liabilities and stockholders' equity For expenses For equipment Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayments 49,800 14,180 1,500 65,480 1,620 Interest Total financing Ending cash balance Prepare an absorption costing income statement for the quarter ended June 30. Shilow Company Income Statement For the Quarter Ended June 30 Cost of goods sold: Selling and administrative expenses: The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash Accounts receivable Inventory Building and equipment, net Accounts payable Common stock Retained earnings. a. The gross margin is 25% of sales. b. Actual and budgeted sales data: $ 7,500 $ 20,000 $ 39,600 $ 127,200 $ 23,550 $ 150,000 $ 20,750 Complete the schedule of expected cash collections. Schedule of Expected Cash Collections April Cash sales Credit sales $ 39,600 20,000 Total collections $ 59,600 May March (actual) April $ 50,000 $ 66,000 June Quarter Complete the merchandise purchases budget and the schedule of expected cash disbursements for merchandise purchases May June July $ 71,000 $ 96,000 $ 47,000 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 at March 31 are the result of March purchases of inventory. f. Monthly expenses are as follows: commissions, 12% of sales; rent, $2,300 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $954 per month (includes depreciation on new assets). g. Equipment costing $1,500 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. Budgeted cost of goods sold Merchandise Purchases Budget April May June Quarter $ 49,500 $ 53,250 Add desired ending merchandise inventory Total needs 42,600 92,100 39,600 52,500 Less beginning merchandise inventory Required purchases Budgeted cost of goods sold for April = $66,000 sales 75% = $49,500. Add desired ending inventory for April = $53,250 x 80% = $42,600. Schedule of Expected Cash Disbursements-Merchandise Purchases April May June Quarter March purchases $ April purchases 23,550 26,250 $ 26,250 23,550 52,500 May purchases June purchases Total disbursements 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. Prepare a balance sheet as of June 30. Shilow Company Balance Sheet June 30 Complete the cash budget. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Beginning cash balance Add collections from customers Total cash available Less cash disbursements: For inventory Shilow Company Cash Budget April May June Quarter $ 7,500 59,600 67,100 Current assets: Total current assets Total assets Stockholders' equity: Assets Liabilities and Stockholders' Equity Total liabilities and stockholders' equity For expenses For equipment Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayments 49,800 14,180 1,500 65,480 1,620 Interest Total financing Ending cash balance Prepare an absorption costing income statement for the quarter ended June 30. Shilow Company Income Statement For the Quarter Ended June 30 Cost of goods sold: Selling and administrative expenses:
Expert Answer:
Related Book For
Managerial Accounting
ISBN: 978-0697789938
13th Edition
Authors: Ray H. Garrison, Eric W. Noreen, Peter C. Brewer
Posted Date:
Students also viewed these accounting questions
-
Read the article Job Design, Job Characteristics, and Job Crafting and write a paper about it
-
C. W. Churchman once said that mathematics tends to lull the unsuspecting into believing that he who thinks elaborately thinks well. Do you think that the best decision models are the ones that are...
-
Suppose the two carts have equal masses and are both moving to the right before the collision. The initial speed of cart 1 (on the left) is v0, and the initial speed of cart 2 (on the right) is v0/2....
-
Explain the idea behind temporal logic.What kinds of problems is it useful for solving? Give three examples.
-
Selected transactions for Sandra Linke Company during its first month in business are presented below. Sept. 1 Invested $10,000 cash in the business. 5 Purchased equipment for $12,000 paying $4,000...
-
The most recent financial statements for Hailey Co. are shownhere: Income Statement Balance Sheet Sales $ 66,000 Current assets $ 30,000 Long-term debt $ 64,500 Costs 25,600 Fixed assets 125,000...
-
Write a class called Circle with the required constructor and methods to get the following output. Subtasks: 1. Create a class called Circle. 2. Create the required constructor. Use Encapsulation to...
-
A relationship marketer would never choose which customers to communicate with based on statistical methods. Examine this statement, debating the extent to which marketing communications, driven by...
-
After several years of spending many dol- lars on increasing the health care system's digital presence in terms of its website as well as sites on Pinterest, Facebook, and several blogs, the CEO of...
-
Write the DTD file for the following XML document Comtrade Tornado 2495 60 AMAX Powerstation 75 2999 62
-
You have been hired as the senior market- ing officer for a new high-deductible health plan. There are two existing plans in the market that have been operating for the prior 2 years. One plan is...
-
A wine direct operation is considering the use of premiums to stimulate takeup of an offer. Recommend an appropriate choice, explaining your reasoning clearly.
-
Answer the following questions: 1. Identify at least two (2) potential target markets using your knowledge of market segmentation and current research of visitors to Hawaii. 2. What type of...
-
Players A, B, and C toss a fair coin in order. The first to throw a head wins. What are their respective chances of winning?
-
A car moving on a rough road, in the form of a sinusoidal surface, is modeled as a springmass system, as shown in Fig. 9.41. The sinusoidal surface has a wave length of \(5 \mathrm{~m}\) and an...
-
An example of a source of vibration that cannot be altered is: a. atmospheric turbulence b. hammer blow c. tire stiffness of a car
-
Fill in the Blank. Even a small excitation force can cause an undesirably large response near ____________ .
Study smarter with the SolutionInn App