He following data relate to the operations of shilow company,

The following data relate to the operations of Shilow Company, awholesale distributor of consumer goods: Current assets as of March 3 8,000 Cash Accounts receivab 20,000 36,000 nventory Building and equipment, net 120,000 21,750 Accounts payable $150,000 Capital stock 12,250 Retained earnings a. The gross margin is 25% of sales. b. Actual and budgeted sales data March (actual 50,000 60,000 May 72,000 June 90,000 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 purcha se, the other half is paid for in the following month. The accounts payable at March 31 are the result of March purchases of inventory 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 tobomow in s of S1,000 at the beg nning 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 d. 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: Complete the following schedule. Schedule of Expected Cash Collections

2.              Complete the following:



Inventory Purchases Budget

Schedule of Expected Cash Disbursements—PurchasesComplete the following:



Schedule of Expected Cash Disbursements—Operating Expenses 4.              Complete the following cash budget:

  5.              Prepare an income statement for the quarter ending June 30. (Use the functional format in preparing your income statement, as shown in Schedule 9 in the text.)

              6.              Prepare a balance sheet as of June 30.


Calculate your paper price
Pages (550 words)
Approximate price: -

Why Choose Us

Quality Papers

We value our clients. For this reason, we ensure that each paper is written carefully as per the instructions provided by the client. Our editing team also checks all the papers to ensure that they have been completed as per the expectations.

Professional Academic Writers

Over the years, our Acme Homework has managed to secure the most qualified, reliable and experienced team of writers. The company has also ensured continued training and development of the team members to ensure that it keep up with the rising Academic Trends.

Affordable Prices

Our prices are fairly priced in such a way that ensures affordability. Additionally, you can get a free price quotation by clicking on the "Place Order" button.

On-Time delivery

We pay strict attention on deadlines. For this reason, we ensure that all papers are submitted earlier, even before the deadline indicated by the customer. For this reason, the client can go through the work and review everything.

100% Originality

At Essay USA, all papers are plagiarism-free as they are written from scratch. We have taken strict measures to ensure that there is no similarity on all papers and that citations are included as per the standards set.

Customer Support 24/7

Our support team is readily available to provide any guidance/help on our platform at any time of the day/night. Feel free to contact us via the Chat window or support email: support@acmehomework.com.

Try it now!

Calculate the price of your order

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

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

Essay USA has stood as the world’s leading custom essay writing services providers. Once you enter all the details in the order form under the place order button, the rest is up to us.


Essay Writing Services

At Essay USA, we prioritize on all aspects that bring about a good grade such as impeccable grammar, proper structure, zero-plagiarism and conformance to guidelines. Our experienced team of writers will help you completed your essays and other assignments.


Admission and Business Papers

Be assured that you’ll definitely get accepted to the Master’s level program at any university once you enter all the details in the order form. We won’t leave you here; we will also help you secure a good position in your aspired workplace by creating an outstanding resume or portfolio once you place an order.


Editing and Proofreading

Our skilled editing and writing team will help you restructure you paper, paraphrase, correct grammar and replace plagiarized sections on your paper just on time. The service is geared toward eliminating any mistakes and rather enhancing better quality.


Technical papers

We have writers in almost all fields including the most technical fields. You don’t have to worry about the complexity of your paper. Simply enter as much details as possible in the place order section.