The following data relate to the operations of Shilow Company, a
wholesale distributor of consumer goods:
P9-19 Shilow Company
Current assets as of March 31:
Cash $8,000
Accounts receivable $20,000
Inventory $36,000
Buildings and equipment, net $120,000
Accounts payable $21,750
Capital stock $150,000
Retained earnings $12,250
a. The gross margin is 25% of sales.
b. Actual and budgeted sales data:
March (actual) $50,000
April $60,000
May $72,000
June $90,000
July $48,000
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 March 31 are the result of March purchases of inventory.
f. 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 $900 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.
Requirement 1:
1. Complete the following schedule using the above data.
Requirement 2:
Complete the following using the above data
Requirement 3:
Complete the following using the above data.
Requirement 4:
Complete the following cash budget using the above data.
Requirement 5:
Prepare an absorption costing income statement, for the quarter ended
June 30.
Requirement 6:
Prepare a balance sheet as of June 30.
TUTORIAL PREVIEW
|
|
|
|
SHILOW
COMPANY
|
|
|
|
|
|
|
Schedule of Expected Cash
Collections
|
|
|
|
|
|
|
|
|
|
|
|
|
April
|
May
|
June
|
Quarter
|
|
Cash sales
|
|
$36,000
|
43200
|
54000
|
$133,200
|
|
Credit Sales
|
|
20,000
|
24000
|
28800
|
$72,800
|
|
Total collections
|
|
$56,000
|
67200
|
82800
|
$206,000
|
|
|
|
|
Correct!
|
Correct!
|
Correct!
|
File name: P9-19 Shilow Company.xls File type: xls PRICE: $10
