The company has an agreement with a local bank that allows

Reference no: EM13575248

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	$36,600	$	$	$
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 - be certain to enter "0" wherever required. Round the "Schedule of Expected Cash Disbursements %u2014 Merchandise Purchases" answers to 2 decimal places. Omit the "$" sign in your response.)

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%u2014Merchandise Purchases
	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 and Administrative Expenses
	April	May	June	Quarter
Commissions	$7,930	$	$	$
Rent	2,000
Other expenses	1,830

Total disbursements	$11,760	$	$

Reference no: EM13575248

Questions Cloud

Rottino company purchased a new machine on october 1 2015 : rottino company purchased a new machine on october 1 2015 at a cost of 150000. the company estimated that the machine

Describe the ipo process then discuss the advantages and : describe the ipo process. then discuss the advantages and disadvantages of going public. provide

Discuss the use of wacc method in financial analysis and : discuss the use of wacc method in financial analysis and some of the problems that could arise when using this

Who is responsible for the materials price variance and : who is responsible for the materials price variance? and what segment of business is responsible for revenues and

The company has an agreement with a local bank that allows : the following data relate to the operations of shilow company a wholesale distributor of consumer goodsnbspnbspcurrent

Te variable costs per unit are estimated at 500 what is : wexford industrial supply is considering a new project with estimated depreciation of 32000 fixed costs of 36000 and

Hills company purchased inventory from a foreign supplier : hills company purchased inventory from a foreign supplier on november 30 2013 for 80000 local currency units lcu.

Compute the price of 7705595 recieved for the bonds by : on july 1 2010 brower industries issues 8000000 of 5-year 11 bonds at an effective interest rate of 12 receiving

Mellon inc is a company with over 500 million in annual : mellon inc is a company with over 500 million in annual sales and assets of 100 million. mellon is listed on one of the

User Account

All Pages