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] 

 

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
$26
The price is based on these factors:
Academic level
Number of pages
Urgency
Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more