Question

In: Accounting

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

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

Current assets as of March 31:
Cash $

8,000

Accounts receivable $

22,000

Inventory $

42,600

Building and equipment, net $

130,800

Accounts payable $

25,425

Common stock $

150,000

Retained earnings $

27,975

  1. The gross margin is 25% of sales.

  2. Actual and budgeted sales data:

March (actual) $ 55,000
April $ 71,000
May $ 76,000
June $ 101,000
July $ 52,000
  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 month’s ending inventory should equal 80% of the following month’s budgeted cost of goods sold.

  3. 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.

  4. Monthly expenses are as follows: commissions, 12% of sales; rent, $2,800 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).

  5. Equipment costing $2,000 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.

Solutions

Expert Solution

Solution 1:

Schedule of expected cash collections
Particulars April May June Quarter
Budgeted Sales $71,000.00 $76,000.00 $101,000.00 $248,000.00
Cash Sale $42,600.00 $45,600.00 $60,600.00 $148,800.00
Collection for credit sales $22,000.00 $28,400.00 $30,400.00 $80,800.00
Total Collections $64,600.00 $74,000.00 $91,000.00 $229,600.00

solution 2:

Merchandise Purchase Budget
Particulars April May June Quarter
Budgeted Cost of Goods Sold (75% of Sales) $53,250.00 $57,000.00 $75,750.00 $186,000.00
Add: Desired ending merchandise inventory (80% of next month COGS) $45,600.00 $60,600.00 $31,200.00 $31,200.00
Total Needs $98,850.00 $117,600.00 $106,950.00 $217,200.00
Less: Beginning inventory $42,600.00 $45,600.00 $60,600.00 $42,600.00
Required purchases $56,250.00 $72,000.00 $46,350.00 $174,600.00
Schedule of expected cash disbursement - Merchandise Purchases
Particulars April May June Quarter
March Purchases $25,425.00 $25,425.00
April Purchases $28,125.00 $28,125.00 $56,250.00
May Purchases $36,000.00 $36,000.00 $72,000.00
June Purchases $23,175.00 $23,175.00
Total Disbursement $53,550.00 $64,125.00 $59,175.00 $176,850.00

solution 3:

Cash Budget - Shilow company
Particulars April May June Quarter
Opening Cash balance $8,000.00 $4,470.00 $4,865.00 $8,000.00
Add: Collection from customers $64,600.00 $74,000.00 $91,000.00 $229,600.00
Total Cash Available $72,600.00 $78,470.00 $95,865.00 $237,600.00
Less - Cash Disbursement:
For Inventory $53,550.00 $64,125.00 $59,175.00 $176,850.00
For Expenses $15,580.00 $16,480.00 $20,980.00 $53,040.00
For Equipment $2,000.00 $0.00 $0.00 $2,000.00
Total Cash disbursement $71,130.00 $80,605.00 $80,155.00 $231,890.00
Excess (deficiency) of cash available over disbursements $1,470.00 -$2,135.00 $15,710.00 $5,710.00
Financing:
Borrowings $3,000.00 $7,000.00 $0.00 $10,000.00
Repayments $0.00 $0.00 -$10,000.00 -$10,000.00
Interest $0.00 $0.00 -$230.00 -$230.00
Total Financing $3,000.00 $7,000.00 -$10,230.00 -$230.00
Ending cash balance $4,470.00 $4,865.00 $5,480.00 $5,480.00

solution 4:

Absorption costing income statement - Shilow Company
for quarter ended June 30
Particulars Amount
Sales $248,000.00
Cost of goods sold (75%) $186,000.00
Gross profit $62,000.00
Operating expenses:
Sales commission $29,760.00
Rent $8,400.00
Other expenses $14,880.00
Depreciation $2,943.00
Total operating expenses $55,983.00
Operating income $6,017.00
Interest expense $230.00
Net Income $5,787.00

solution 5:

Balance Sheet- Shilow Company
30-Jun
Particulars Amount
Assets:
Cash $5,480.00
Accounts receivables ($101,000*40%) $40,400.00
Inventory $31,200.00
Building and equipment, net ($130,800 +$2,000 - $2,943) $129,857.00
Total Assets $206,937.00
Liabilities and stockholder's Equity:
Accounts payable (46,350*50%) $23,175.00
Common Stock $150,000.00
Retained Earnings ($27,975 + $5,787) $33,762.00
Total liabilities and stockholders equity $206,937.00

Related Solutions

The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash $ 9,000 Accounts receivable $ 26,000 Inventory $ 48,600 Building and equipment, net $ 109,200 Accounts payable $ 29,175 Common stock $ 150,000 Retained earnings $ 13,625 The gross margin is 25% of sales. Actual and budgeted sales data: March (actual) $ 65,000 April $ 81,000 May $ 86,000 June $ 111,000 July $ 62,000 Sales are...
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:      Current assets as of March 31:      Cash $ 8,700      Accounts receivable $ 24,800      Inventory $ 46,800   Building and equipment, net $ 116,400   Accounts payable $ 28,050   Capital stock $ 150,000   Retained earnings $ 18,650    a. The gross margin is 25% of sales. b. Actual and budgeted sales data:      March (actual) $62,000   April $78,000   May $83,000   June $108,000   July $59,000    c....
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...
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 The gross margin is 25% of sales. Actual and budgeted sales data: March (actual) $ 52,000 April $ 68,000 May $ 73,000 June $ 98,000 July $ 49,000 Sales are...
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...
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 The gross margin is 25% of sales. Actual and budgeted sales data: March (actual) $ 53,000 April $ 69,000 May $ 74,000 June $ 99,000 July $ 50,000 Sales are...
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...
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 The gross margin is 25% of sales. Actual and budgeted sales data: March (actual) $ 53,000 April $ 69,000 May $ 74,000 June $ 99,000 July $ 50,000 Sales are...
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash $ 8,400 Accounts receivable $ 23,600 Inventory $ 45,000 Building and equipment, net $ 123,600 Accounts payable $ 26,925 Capital stock $ 150,000 Retained earnings $ 23,675 The gross margin is 25% of sales. Actual and budgeted sales data:    March (actual) $ 59,000 April $ 75,000 May $ 80,000 June $ 105,000 July $ 56,000   ...
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash $ 8,900 Accounts receivable $ 25,600 Inventory $ 48,000 Building and equipment, net $ 111,600 Accounts payable $ 28,800 Common stock $ 150,000 Retained earnings $ 15,300 The gross margin is 25% of sales. Actual and budgeted sales data: March (actual) $ 64,000 April $ 80,000 May $ 85,000 June $ 110,000 July $ 61,000 Sales are...
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...
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 The gross margin is 25% of sales. Actual and budgeted sales data: March (actual) $ 52,000 April $ 68,000 May $ 73,000 June $ 98,000 July $ 49,000 Sales are...
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash $ 8,900 Accounts receivable $ 25,600 Inventory $ 48,000 Building and equipment, net $ 111,600 Accounts payable $ 28,800 Common stock $ 150,000 Retained earnings $ 15,300 The gross margin is 25% of sales. Actual and budgeted sales data: March (actual) $ 64,000 April $ 80,000 May $ 85,000 June $ 110,000 July $ 61,000 Sales are...
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash $ 7,300 Accounts receivable $ 19,200 Inventory $ 38,400 Building and equipment, net $ 124,800 Accounts payable $ 22,800 Common stock $ 150,000 Retained earnings $ 16,900 The gross margin is 25% of sales. Actual and budgeted sales data: March (actual) $ 48,000 April $ 64,000 May $ 69,000 June $ 94,000 July $ 45,000 Sales are...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT