ACC 522- Final Exam Guide - Comprehensive Notes for the exam ( 41 pages long!)
Document Summary
Get access
Related Documents
Related Questions
Please help on the following questions:) Thank you in advanced!
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: |
Current assets as of March 31: | ||
Cash | $ | 8,800 |
Accounts receivable | $ | 25,200 |
Inventory | $ | 47,400 |
Building and equipment, net | $ | 114,000 |
Accounts payable | $ | 28,425 |
Capital stock | $ | 150,000 |
Retained earnings | $ | 16,975 |
a. | The gross margin is 25% of sales. |
b. | Actual and budgeted sales data: |
March (actual) | $63,000 |
April | $79,000 |
May | $84,000 |
June | $109,000 |
July | $60,000 |
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 monthâs ending inventory should equal 80% of the following monthâs budgeted cost of goods sold. |
e. | One-half of a monthâs 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, $3,600 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $855 per month (includes depreciation on new assets). |
g. | Equipment costing $2,800 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 = $79,000 sales à 75% = $59,250. | |||||||||||||||||||||||||||||||||||
Add desired ending inventory for April = $63,000 Ã 80% = $50,400.
|
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.
|
The following data relate to the operations of Shilow Company, awholesale distributor of consumer goods: |
Current assets as of March 31: | |
Cash | $10,200 |
Accounts receivable | $20,800 |
Inventory | $30,000 |
Buildings and equipment, net | $121,000 |
Accounts payable | $21,800 |
Capital stock | $150,000 |
Retained earnings | $10,200 |
a. | The gross margin is 20% of sales. |
b. | Actual and budgeted sales data: |
March (actual) | $52,000 |
April | $61,000 |
May | $75,000 |
June | $80,000 |
July | $30,000 |
c. | Sales are 60% for cash and 40% on credit. Credit sales arecollected in the month following sale. The accounts receivable atMarch 31 are a result of March credit sales. |
d. | Each month's ending inventory should equal 80% of the followingmonth's budgeted cost of goods sold. |
e. | One-half of a month's inventory purchases is paid for in the monthof purchase; the other half is paid for in the following month. Theaccounts payable at March 31 are the result of March purchases ofinventory. |
f. | Monthly expenses are as follows: commissions, 13% of sales; rent,$2,000 per month; other expenses (excluding depreciation), 3% ofsales. Assume that these expenses are paid monthly. Depreciation is$200 per month (includes depreciation on new assets.) |
g. | Equipment costing $1,000 will be purchased for cash in April. |
h. | Management would like to maintain a minimum cash balance of atleast $4,000 at the end of each month. The company has an agreementwith a local bank that allows the company to borrow in incrementsof $1,000 at the beginning of each month, up to a total loanbalance of $20,000. The interest rate on these loans is 1% permonth and for simplicity we will assume that interest is notcompounded. The company would, as far as it is able, repay the loanplus accumulated interest at the end of the quarter. |
Requirement 1: |
Complete the following schedule using the above data. (Omitthe "$" sign in your response.) |
Schedule of Expected Cash Collections | |||||
April | May | June | Quarter | ||
Cash sales | $36,600 | $ | $ | $ | |
Credit sales | 20,800 | ||||
Total collections | $57,400 | $ | $ | $ | |
| |||||
Requirement 2: |
Complete the following using the above data. (Input all amounts as positive values. Leave no cells blank - becertain to enter "0" wherever required. Round the "Schedule ofExpected Cash Disbursements %u2014 Merchandise Purchases" answersto 2 decimal places. Omit the "$" sign in yourresponse.) |
Merchandise Purchases Budget | ||||
April | May | June | Quarter | |
Budgeted cost of goods sold | $48,800 | $60,000 | $ | $ |
Add desired ending inventory | 48,000 | |||
Total needs | 96,800 | |||
Less beginning inventory | 30,000 | |||
Required purchases | $66,800 | $ | $ | $ |
| ||||
Schedule of Expected Cash Disbursements%u2014MerchandisePurchases | ||||
April | May | June | Quarter | |
March purchases | $21,800.00 | $ | $ | $21,800.00 |
April purchases | 33,400.00 | 33,400.00 | 66,800.00 | |
May purchases | ||||
June purchases | ||||
Total disbursements | $55,200.00 | $ | $ | $ |
| ||||
Requirement 3: |
Complete the following using the above data. (Omit the "$" sign in your response.) |
Schedule of Expected Cash Disbursements%u2014Selling andAdministrative Expenses | ||||
April | May | June | Quarter | |
Commissions | $7,930 | $ | $ | $ |
Rent | 2,000 | |||
Other expenses | 1,830 | |||
Total disbursements | $11,760 | $ | $ | |
| ||||