CI 1 The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: ats Current annetaan of March 31. Caah Accounts receivable Inventory Building and equipment. net Accounts payable Common stock retained earnings $ 8,400 $ 23,600 $ 45,000 $ 123,600 $26.925 $ 150.000 $ 23,675 Book a. The gross margin is 25% of sales. b. Actual and budgeted sales dota: Print References March (ketual) April May June July $ 59,000 $75.000 $80,000 $ 105,000 556,000 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, $3,200 per month other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $927 per month (includes depreciation on new assets). g. Equipment costing $2,400 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 som ended. The company would, as far as it is able, repay the loan plus accumulated interest at the end of the quarter WWE Required: Using the preceding data: 1. Complete the schedule of expected cash collections. 2. Complete the merchandise purchases budget and the schedule of expected cash disbursements for merchandise purchases. 3. Complete the cash budget. 4. Prepare an absorption costing income statement for the quarter ended June 30. 5. Prepare a balance sheet as of June 30. SOK Complete this question by entering your answers in the tabs below. Required 5 rences Required 1 Required 2 Required 3 Required 4 Complete the schedule of expected cash collections Quarter Schedule of Expected Cash Collections April May June Cash sales $ 45,000 Credit sales 23,600 Total collections $ 68,600 Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 May Complete the merchandise purchases budget and the schedule of expected cash disbursements for merchandise purchases. Merchandise Purchases Budget April June Quarter Budgeted cost of goods sold $ 56,250 $60,000 Add desired ending merchandise inventory 48,000 Total needs 104,250 Less beginning merchandise inventory 45,000 Required purchases Budgeted cost of goods sold for April = $75,000 sales 75% = $56,250. Add desired ending inventory for April = $60,000 * 80% - $48,000, Schedule of Expected Cash Disbursements-Merchandise Purchases April May June Quarter March purchases $ 26,925 $ 26,925 April purchases 29,625 29,625 59,250 May purchases June purchases Total disbursements 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 $ 8,400 68,600 77,000 Beginning cash balance Add collections from customers Total cash available Less cash disbursements: For inventory For expenses For equipment Total cash disbursements Excess (deficiency) of cash available over disbursements Financing Borrowings Repayments Interest Total financing Ending cash balance 56,550 16,700 2,400 75,650 1,350 Requited 1 Required 2 Required 3 Regled 4 Required 5 10 Doints Prepare an absorption costing Income statement for the quarter ended June 30. Shilow Company Income Statement For the Quarter Ended June 30 Book Cost of goods sold Print References Selling and administrative expenses Required 1 Required 2 Required 3 Required 4 Required 5 Prepare a balance sheet as of June 30. Shilow Company Balance Sheet June 30 Assets Current assets: Total current assets Total assets Liabilities and Stockholders' Equity Stockholders' equity: Total liabilities and stockholders' equity