The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash Accounts receivable Inventory Building and equipment, net Accounts payable Common stock Retained earnings $ 9,100 $ 26,400 $ 49,200 $ 106,800 $ 29,550 $ 150,000 $ 11,950 a. The gross margin is 25% of sales. b. Actual and budgeted sales data: March (actual) April May June July $ 66,000 $ 82,000 $ 87,000 $ 112,000 $ 63,000 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, $3,900 per month other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $801 per month (includes depreciation on new assets). g. Equipment costing $3,100 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. Quarter Schedule of Expected Cash Collections April May June Cash sales $ 49,200 Credit sales 26,400 Total collections $ 75,600 May Quarter Morchandise Purchases Budget April June Budgeted cost of goods sold $ 61,500 $65,250 Add desired ending merchandise inventory 52,200 Total needs 113,700 Less beginning merchandise inventory 49,200 Required purchases $ 64,500 Budgeted cost of goods sold for April = $82,000 sales * 75% = $61,500. Add desired ending inventory for April = $65,250 80% = $52,200. Schedule of Expected Cash Disbursements--Merchandise Purchases April May June March purchases $ 29,550 April purchases 32,250 32,250 May purchases June purchases Total disbursements Quarter $ 29,550 64,500 Shilow Company Cash Budget April May June Quarter Beginning cash balance $ 9,100 75,600 Add collections from customers Total cash available 84,700 61,800 18,660 3,100 83,560 Less cash disbursements: For inventory For expenses For equipment Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayments Interest 1,140 Total financing Ending cash balance Shllow Company Income Statement For the Quarter Ended June 30 Cost of goods sold: Selling and administrative expenses: 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