Problem 8-29 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods Current assets as of March 31: Cash $7,500 $ 20,000 $ 39,600 s 127,200 $ 23,550 150,000 $ 20,750 Accounts receivable Inventory Building and equipment, net Accounts payable Common stock Retained earnings a. The gross margin is 25% of sales b. Actual and budgeted sales data March (actual) April May June July $ 50,000 $66,000 $ 71,000 $ 96,000 $ 47,000 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 f. Monthly expenses are as follows: commissions, 12% of sales; rent, $2,300 per month; other expenses (excluding depreciation), 6% g. Equipment costing $1,500 will be purchased for cash in April accounts payable at March 31 are the result of March purchases of inventory. of sales. Assume that these expenses are paid monthly. Depreciation is $954 per month (includes depreciation on new assets) 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 simp icity we will assume hat interest s 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 Required 1 Required 2Required 3 Required 4Required 5 Complete the schedule of expected cash collections. Schedule of Expected Cash Collections April $ 39,600 20,000 $59,600 $ May June Quarter Cash sales Credit sales Total collections 0 Required 2 Required 1 Required 3 Required 4 Required 5 Complete the merchandise purchases budget and the schedule of expected cash disbursements for merchandise purchases Merchandise Purchases Budget April $ 49,500 $53,250 May June Quarter 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-$66,000 sales x 75%-$49,500 Add desired ending inventory for April-$53,250 x 80%-$42,600 42,600 92,10053,250 39,600 0 $ 52,500 $53,250$ 0 Schedule of Expected Cash Disbursements-Merchandise Purchases April $ 23,550 May Quarter June March purchases April purchases May purchases June purchases Total disbursements $ 23,550 26,25026,250 52,500 $49,800 $26,250 $ 0$ 76,050 Prepare an absorption costing income statement for the quarter ended June 30. Shilow Company Income Statement For the Quarter Ended June 30 Cost of goods sold: 0 0 Selling and administrative expenses: 0 Prepare a balance sheet as of June 30. Shilow Company Balance Sheet June 30 Assets Current assets: Total current assets Total assets 0 Liabilities and Stockholders' Equity Stockholders' equity