The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:

Current assets as of March 31:
Cash	$	7,200
Accounts receivable	$	18,800
Inventory	$	37,800
Building and equipment, net	$	123,600
Accounts payable	$	22,425
Capital stock	$	150,000
Retained earnings	$	14,975

a.	The gross margin is 25% of sales.
b.	Actual and budgeted sales data:

March (actual)	$47,000
April	$63,000
May	$68,000
June	$93,000
July	$44,000

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 months ending inventory should equal 80% of the following months budgeted cost of goods sold.
e.	One-half of a months 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, $2,000 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 $1,200 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 data above:
1.	Complete the following schedule.

2.	Complete the following:

	Budgeted cost of goods sold for April = $63,000 sales 75% = $47,250.
	Add desired ending inventory for April = $51,000 80% = $40,800.

3.	Complete the following cash budget: (Borrow and repay in increments of $1,000. Cash deficiency, repayments and interest should be indicated by a minus sign.)

4.	Prepare an absorption costing income statement for the quarter ended June 30.

5.	Prepare a balance sheet as of June 30.

I just need 5 and 5 answered

1000 Problem 8-27 completing a Master Budget LLO8-2,LO8-4. L08-I LO88, LO89, LO8toj of Shilow Company a wholesale distributor of consumer The following data relate to the operations assets as of March 3 7200 18,800 Inventory 37.800 Building and equipment, net $123,000 Accounts payable S 22,425 5150.000 Retained eamings 14,975 a. The gross margin is 25% of sales. b Actual and budgeted sales data a. Sales are 60% for cash and 40% on onedt. Credit sales are colected in the month following sale. The accounts reoeivable at March 31 are a resur of March credit Each month's ending inventory should equal 80%of the following month's budgeted oost of month's inventory purchases is paid for in the month of purchase: the other half paid for in the folowing month The accounts payable at March 31 are the result of Maroh f. Monthly expenses are as folows commissions. 121w of rent s2.000 per month other expenses (excluding depreciation), Assume that these expenses are paid monthly Depreciation is $82 per month (ncludes depreciation on new assets Equipment costing $1,200 wall be purchased for cash in Management ouaike o mantain a minimum cash balance of at least s4 000 nd of month with bank the company to of 1.000 at the beginning of each to a total loan balance 320.000. The interest loans and for plicity we will assume cumulated compounded The would, as fa as it is Eble repay loan Plu interest at the end of the quarter Using the data above. Complete the following schedule. Schedule of Expected cash collections