Following is selected Information relating to the operations of Shllow Company, a wholesale distributor: Current assets as of March 31: Cash Accounts receivable Inventory Plant and equipment, net Accounts payable Capital shares Retained earnings $ 41, eee 52, eee 93,600 229, eee 77,600 310, eee 28,eee a. Gross margin is 25% of sales. b. Actual and budgeted sales data are as follows: March (actual) April May June July $130, see 156, eee 168, eee 186, Bee 128,888 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. At the end of each month, inventory is to be on hand equal to 80% of the following month's sales needs, stated at cost. e. One-half of a month's Inventory purchases are paid for in the month of purchase, the other half are paid for in the following month. The accounts payable at March 31 are a result of March purchases of Inventory. f. Monthly expenses are as follows: salaries and wages, 12% of sales; rent. $9,000 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $2,500 per month (Includes depreciation on new assets). g. Equipment costing $3,100 will be purchased for cash in April. h. The company must maintain a minimum cash balance of $10.000. An open line of credit is available at a local bank. All borrowing is done at the beginning of a month, and all repayments are made at the end of a month; borrowing must be in multiples of $1,000 The annual interest rate is 12%. Interest is paid only at the time of repayment of principal; figure Interest on whole months (1/12, 2/12. and so forth) Required: Using the preceding data: Required: Using the preceding data: 1. Prepare a schedule of expected cash collections. SHILOW COMPANY Schedule of Expected Cash Collections April May June Quarter Cash sales Credit sales Total cash collections S 0 S 0 S 0 0 2. Prepare a schedule of Inventory purchases and a schedule of expected cash disbursements for purchases. SHILOW COMPANY Schedule of Inventory Purchases April May June Quarter Total needs Quarter SHILOW COMPANY Schedule of Expected Cash Disbursements for Purchases April May June March purchases April purchases May purchases June purchases Total cash disbursements S 0 s 0 s 0 S 0 3. Prepare a schedule of expected cash disbursements for operating expenses. SHILOW COMPANY Schedule of Expected Cash Disbursements for Operating Expenses April May June Quarter Total cash disbursements 5 0 $ 05 0 $ 0 4. Prepare a cash budget by month and for the quarter In total. (Any "Repayments" and "Interest" should be indicated by a minus sign.) SHILOW COMPANY Cash Budget April May June Quarter 0 0 0 0 Total cash available Deduct: Disbursements: 0 Total disbursements Excess deficiency) of cash Financing Total financing 0 5. Prepare an Income statement for the quarter ended June 30. SHILOW COMPANY Income Statement For the Quarter Ended June 30 Deduct: Cost of goods sold: Goods available for sale 0 0 Deduct: Operating expenses 0 6. Prepare a balance sheet as of June 30. SHILOW COMPANY Balance Sheet as of June 30 Assets Current assets Total current assets 0 Total assets 0 Liabilities and Shareholders' Equity Current liabilities: Stockholders' equity Total shareholders' equity Total liabilities and shareholders' equity 0