Question

Problem 8-29 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate...

Problem 8-29 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10]

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 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. Each month’s ending inventory should equal 80% of the following month’s budgeted cost of goods sold.

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.

Monthly expenses are as follows: commissions, 12% of sales;

rent, $2,600 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). Equipment costing $1,800 will be purchased for cash in April. 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.

Complete the cash budget. (Cash deficiency, repayments and interest should be indicated by a minus sign.)

*****************I need parts 3, 4, 5 completed WITH FORMULAS and explanation please!!!!!

Shilow Company
Cash Budget
April May June Quarter
Beginning cash balance $7,800
Add collections from customers 62,600
Total cash available 70,400 0 0 0
Less cash disbursements:
For inventory 52,050
For expenses 15,020
For equipment 1,800
Total cash disbursements 68,870 0 0 0
Excess (deficiency) of cash available over disbursements 1,530 0 0 0
Financing:
Borrowings
Repayments
Interest
Total financing 0 0 0 0
Ending cash balance $1,530 $0 $0 $0
  • 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:
    0
    0
    0
    Selling and administrative expenses:
    0
    0
    $0

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
Assets
Current assets:
Total current assets 0
Total assets $0
Liabilities and Stockholders’ Equity
Stockholders' equity:
0
Total liabilities and stockholders’ equity $0
0 0
Add a comment Improve this question Transcribed image text
Answer #1

Solution 1:

Schedule of expected cash collections
Particulars April May June Quarter
Budgeted Sales $69,000.00 $74,000.00 $99,000.00 $242,000.00
Cash Sale $41,400.00 $44,400.00 $59,400.00 $145,200.00
Collection for credit sales $21,200.00 $27,600.00 $29,600.00 $78,400.00
Total Collections $62,600.00 $72,000.00 $89,000.00 $223,600.00

Solution 2:

Merchandise Purchase Budget
Particulars April May June Quarter
Budgeted Cost of Goods Sold (75% of Sales) $51,750.00 $55,500.00 $74,250.00 $181,500.00
Add: Desired ending merchandise inventory (80% of next month COGS) $44,400.00 $59,400.00 $30,000.00 $30,000.00
Total Needs $96,150.00 $114,900.00 $104,250.00 $211,500.00
Less: Beginning inventory $41,400.00 $44,400.00 $59,400.00 $41,400.00
Required purchases $54,750.00 $70,500.00 $44,850.00 $170,100.00
Schedule of expected cash disbursement - Merchandise Purchases
Particulars April May June Quarter
March Purchases $24,675.00 $24,675.00
April Purchases $27,375.00 $27,375.00 $54,750.00
May Purchases $35,250.00 $35,250.00 $70,500.00
June Purchases $22,425.00 $22,425.00
Total Disbursement $52,050.00 $62,625.00 $57,675.00 $172,350.00

Solution 3:

Cash Budget - Shilow company
Particulars April May June Quarter
Opening Cash balance $7,800.00 $4,530.00 $4,985.00 $7,800.00
Add: Collection from customers $62,600.00 $72,000.00 $89,000.00 $223,600.00
Total Cash Available $70,400.00 $76,530.00 $93,985.00 $231,400.00
Less - Cash Disbursement:
For Inventory $52,050.00 $62,625.00 $57,675.00 $172,350.00
For Expenses $15,020.00 $15,920.00 $20,420.00 $51,360.00
For Equipment $1,800.00 $0.00 $0.00 $1,800.00
Total Cash disbursement $68,870.00 $78,545.00 $78,095.00 $225,510.00
Excess (deficiency) of cash available over disbursements $1,530.00 -$2,015.00 $15,890.00 $5,890.00
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 $4,530.00 $4,985.00 $5,660.00 $5,660.00

Solution 4:

Absorption costing income statement - Shilow Company
for quarter ended June 30
Particulars Amount
Sales $242,000.00
Cost of goods sold (75%) $181,500.00
Gross profit $60,500.00
Operating expenses:
Sales commission $29,040.00
Rent $7,800.00
Other expenses $14,520.00
Depreciation $2,943.00
Total operating expenses $54,303.00
Operating income $6,197.00
Interest expense $230.00
Net Income $5,967.00

Solution 5:

Balance Sheet- Shilow Company
30-Jun
Particulars Amount
Assets:
Cash $5,660.00
Accounts receivables ($99,000*40%) $39,600.00
Inventory $30,000.00
Building and equipment, net ($130,800 +$1,800 - $2,943) $129,657.00
Total Assets $204,917.00
Liabilities and stockholder's Equity:
Accounts payable (44,850*50%) $22,425.00
Common Stock $150,000.00
Retained Earnings ($26,525 + $5,967) $32,492.00
Total liabilities and stockholders equity $204,917.00
Add a comment
Know the answer?
Add Answer to:
Problem 8-29 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Problem 8-29 Completing a Master Budget (LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate...

    Problem 8-29 Completing a Master Budget (LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] 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 $ 8,600 $ 24,400 $ 46,200 $ 118,800 $ 27,675 $ 150,000 $ 20,325 a. The gross margin is 25% of sales. b. Actual and budgeted sales data: March (actual) April May...

  • Problem 8-29 Completing a Master Budget (LO8-2, L08-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate...

    Problem 8-29 Completing a Master Budget (LO8-2, L08-4, LO8-7, LO8-8, LO8-9, LO8-10] 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 $ 7,400 $ 19,600 $ 39,000 $ 126,000 $ 23, 175 $ 150,000 $ 18,825 a. The gross margin is 25% of sales. b. Actual and budgeted sales data: March (actual) April...

  • Problem 8-29 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate...

    Problem 8-29 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash $ 8,300 Accounts receivable $ 23,200 Inventory $ 44,400 Building and equipment, net $ 126,000 Accounts payable $ 26,550 Common stock $ 150,000 Retained earnings $ 25,350 The gross margin is 25% of sales. Actual and budgeted sales data: March (actual) $ 58,000 April $...

  • Problem 8-29 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate...

    Problem 8-29 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash $ 9,200 Accounts receivable $ 26,800 Inventory $ 49,800 Building and equipment, net $ 104,400 Accounts payable $ 29,925 Common stock $ 150,000 Retained earnings $ 10,275 The gross margin is 25% of sales. Actual and budgeted sales data: March (actual) $ 67,000 April $...

  • PROBLEM 8–27 Completing a Master Budget [LO8–2, LO8–4, LO8–7, LO8–8, LO8–9, LO8–10] The following data relate...

    PROBLEM 8–27 Completing a Master Budget [LO8–2, LO8–4, LO8–7, LO8–8, LO8–9, LO8–10] 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 . . . . . . . . . . . . . . $20,000...

  • Problem 8-29 Completing a Master Budget (LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, L08-10) The following data relate...

    Problem 8-29 Completing a Master Budget (LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, L08-10) The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash $ 7,5ee Accounts receivable $ 20,eee Inventory $ 39,600 Building and equipment, net $127, zee Accounts payable $ 23,550 Common stock $150, eee Retained earnings $ 20,750 a. The gross margin is 25% of sales. b. Actual and budgeted sales data: March (actual) April May...

  • PROBLEM 8-29 Completing a Master Budget LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, L08-10 The following data relate...

    PROBLEM 8-29 Completing a Master Budget LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, L08-10 The following data relate to the operations of Shilow Company, a wholesale distributor of cor- sumer goods: Current assets as of March 31: $8,000 Cash $20,000 Accounts receivable Inventory.... . $36,000 $120,000 $21,750 Bulding and equipment, net. Accounts payable. . Common stock. Retained earnings. $150,000 $12,250 The gross margin is 25% of sales. a. Master Budgeting Actual and budgeted sales data March lactua $50,000 $60,000 $72.000 590.000 $48.000...

  • Problem 8-29 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate...

    Problem 8-29 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash $ 7,400 Accounts receivable $ 19,600 Inventory $ 39,000 Building and equipment, net $ 126,000 Accounts payable $ 23,175 Common stock $ 150,000 Retained earnings $ 18,825 The gross margin is 25% of sales. Actual and budgeted sales data: March (actual) $ 49,000 April $...

  • Completing a master budget Problem 8-31 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10]...

    Completing a master budget Problem 8-31 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparing the master budget for the first quarter: a. As of December 31 (the end of the prior quarter), the company's general ledger showed the following account balances: $ Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Common...

  • Problem 8-29 Completing a Master Budget The following data relate to the operations of Shilow Company,...

    Problem 8-29 Completing a Master Budget The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash $ 9,400 Accounts receivable $ 27,600 Inventory $ 51,000 Building and equipment, net $ 99,600 Accounts payable $ 30,675 Common stock $ 150,000 Retained earnings $ 6,925 The gross margin is 25% of sales. Actual and budgeted sales data: March (actual) $ 69,000 April $ 85,000 May $ 90,000 June $...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT