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

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

3. 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.
4. Each month’s ending inventory should equal 80% of the following month’s budgeted cost of goods sold.
5. 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.
6. 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).
7. Equipment costing $1,700 will be purchased for cash in April.
8. 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.

 

5. Prepare a balance sheet as of June 30.

 

 

Explanation

1.

Credit sales = 40% of the preceding month’s sales.

2.

Desired ending merchandise inventory: At June 30: July sales $49,000 × 75% cost ratio × 80% = $29,400.

3.
Interest: ($3,000 × 1% × 3 + $6,000 × 1% × 2) = $210

4.

Sales = ($68,000 + $73,000 + $98,000) = $239,000.

Cost of goods sold: A simpler computation would be: $239,000 × 75% = $179,250.

5.

Assets:

Accounts receivable: ($98,000 × 40%) = $39,200

Building and equipment—net ($129,600 + $1,700 – $2,916) = $128,384.

Liabilities and Stockholders’ Equity:

Accounts payable: ($44,100 × 50%) = $22,050

Retained earnings:

Beginning retained earnings	$	24,600
Add net income		6,104
Ending retained earnings	$	30,704

Thanks