The following data relate to the operations of shilow company

P9-19 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  

     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:

Complete the following schedule using the above data. (Omit the “$” sign in your response.)

 

  Schedule of Expected Cash Collections

 

April

May

June

Quarter

 

  Cash sales

$36,000  

$

 

$

$: 

 

 

 

 

      

 

 

      : 

 

 

 

  

 

 

  Selling and administrative expenses:

 

 

      

 

 

      

 

 

      

 

 

      

 

 

  

 

 

 

  :

 

 

 

 

  

 

$

$

 

$

$

 

[removed]

 

 

 

 

 

 Total assets

 

$[removed]

 Total liabilities and equity

 

$[removed] 

 

Get 20% Discount on This Paper
Pages (550 words)
Approximate price: -

Try it now!

Get 20% Discount on This Paper

We'll send you the first draft for approval by at
Total price:
$0.00

How it works?

Follow these simple steps to get your paper done

Place your order

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Receive the final file

Once your paper is ready, we will email it to you.

Our Services

Australia Assessments has gained an international reputation of being the leading website in custom assignment writing services. Once you give us the instructions of your paper through the order form, we will complete the rest.

Essays

Essay Writing Services

As we work towards providing the best custom assignment services, our company provides assignment services for any type of academic essay. We will help you develop professionally written essays that are rich in content and free from plagiarism.

Admissions

Admission and Business Papers

Our skilled team of professional writers will ensure that we help you craft a remarkable admission essay for your desired Master's program in your institution of choice. We won't stop there. Once you enter the job market, we will be available to secure you a position at your desired worksite by creating an outstanding portfolio or resume.

Editing

Editing and Proofreading

Our editorial team is always available for all editing and proofreading services. They check completed papers by our writers and also provide professional opinions to papers completed by our clients.

Coursework

Technical papers

We harbor professional academic writers with different qualifications in diverse academic fields. As such, we are capable of handling both simple and technical papers. Ensure that you provide us with correct and complete instructions in the order form.