3. Complete the cash budget.

Check my wc The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: 25 points Current assets as of March 31: Cash Accounts receivable Inventory Building and equipment, net Accounts payable Common stock Retained earnings $ 7,000 $ 18,000 $36,600 $ 121,200 $ 21, 675 $ 150,000 $ 11, 125 eBook a. The gross margin is 25% of sales. b. Actual and budgeted sales data: Print 0 References March (actual) April May June July $ 45,000 $ 61,000 $ 66,000 $ 91,000 $ 42,000 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, $1,800 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $909 per month (includes depreciation on new assets). g. Equipment costing $1,000 will be purchased for cash in April inimum 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. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Complete the cash budget. (Cash deficiency, repayments and interest should be indicated by a minus sign.) June Quarter Shilow Company Cash Budget April May $ 7,000 54,600 61,600 Beginning cash balance Add collections from customers Total cash available Less cash disbursements: For inventory 46,050 12,780 1,000 59,830 For expenses For equipment Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayments 1,770 Interest Total financing Ending cash balance