problem 8-29 (Algo) Completing a Master Budget [LO8-2, L08-4, L08-7, Les-s, LOB-9, L08-10] The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash S 7,000 Accounts receivable $ 18,000 Inventory $ 36,600 Building and equipment, net $ 121,200 Accounts payable $ 21,675 Common stock $ 150,000 Retained earnings $ 11,125 a. The gross margin is 25% of sales. b. Actual and budgeted sales data: March (actual) $ 45,000 April $ 61,000 May $ 66,000 June $ 91,000 July $ 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 ofa 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. 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. 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. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Complete the schedule of expected cash collections. ___ oredll sales 18,000 __- Tolal collections $ 54,600 ___ Required 2 > 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. Complete this question by entering your answers in the tabs below. Requiredl Required2 Required3 Required 4 Required 5 Budgeted cost of goods sold Add desired ending merchandise inventory Total needs Less beginning merchandise inventory Required purchases Budgeted cost of goods sold for April = $61,000 sales x 75% = $45,750. Add desired ending inventory for April = $49,500 X 80% = $39,600. March purchases $ 21,675 -- $ 21,675 April purchases 24,375 24,375 _ 48,750 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.) Shilow Company Cash Budget April May June Quarter Beginning cash balance $ 7,000 Add collections from customers 54,600 Total cash available 61,600 Less cash disbursements: For inventory 46,050 For expenses 12,780 For equipment 1,000 Total cash disbursements 59,830 Excess (deficiency) of cash available over disbursements 1,770 Financing: Borrowings Repayments Interest Total financing Ending cash balance Required 1 Required 2 Required 3 Required 4 Required 5 Prepare an absorption costing income statement for the quarter ended June 30. Cost of goods sold: Selling and administrative expenses: Required 1 Required 2 Required 3 Required 4 Required 5 Prepare a balance sheet as of June 30. Current assets: Total current assets Total assets Liabilities and Stockholders' Equity Stockholders' equity: Total liabilities and stockholders' equity