Reference no: EM131295679
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 Capital stock $ 150,000 Retained earnings $ 15,300
a. The gross margin is 25% of sales.
b. Actual and budgeted sales data: March (actual) $64,000 April $80,000 May $85,000 June $110,000 July $61,000
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, $3,700 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $837 per month (includes depreciation on new assets).
g. Equipment costing $2,900 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.
Required: Using the data above:
1. Complete the following schedule.
2. Complete the following: Budgeted cost of goods sold for April = $80,000 sales × 75% = $60,000. Add desired ending inventory for April = $63,750 × 80% = $51,000.
3. Complete the following cash budget: (Borrow and repay in increments of $1,000. Cash deficiency, repayments and interest should be indicated by a minus sign.)
4. Prepare an absorption costing income statement for the quarter ended June 30.
5. Prepare a balance sheet as of June 30.
|
Completion of assigned goals and objectives
: What leadership skills are required to ensure that all group/team members contribute to the completion of assigned goals and objectives?
|
|
Developing organizational capabilities
: What are different approaches that firms have taken in developing organizational capabilities?
|
|
Write a differential equation
: For the inverting OP AMP circuit shown in Figure, write a differential equation for vO(t) in terms of the elements and vS(t).
|
|
Compute the present value of the minimum lease payments
: On January 1, 2015, Joey Co. leased a color copier from Legoria Corp. The color copier had a fair market value of $479,079. The lease agreement specifies annual payments beginning January 1, 2013, the inception of the lease, in the amount of $92,931...
|
|
Prepare absorption costing income statement for quarter end
: 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, Complete the following: Budg..
|
|
How organization can reduce the risk they face in relocating
: How the country's policies influence its productivity growth? How the country's financial system is related to key macroeconomic variables? How your organization can reduce the risk they would face in relocating?
|
|
What are the state and federal objectives of punishment
: Write a paper that analyzes the principal objectives of punishment within the U.S. corrections system.What are the state and federal objectives of punishment? How does sentencing affect the state and federal corrections systems overall?
|
|
Find the maximum available average power at the interface
: Find the maximum available average power at the interface shown in the figure.- Specify the load required to extract the maximum average power.
|
|
Determine for what particular year depreciation amount
: Crane Company purchased a piece of equipment at the beginning of 2014. The equipment cost $402,120. It has an estimated service life of 8 years and an expected salvage value of $74,160. The sum-of-the-years'-digits method of depreciation is being use..
|