The writer is very fast, professional and responded to the review request fast also. Thank you.
Presentation/PPT
27/08/2022
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]
|
|||||||
The writer is very fast, professional and responded to the review request fast also. Thank you.
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.
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 moreEach 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 moreThanks 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 moreYour 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 moreBy 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