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

Current assets as of March 31:
Cash	$	8,900
Accounts receivable	$	25,600
Inventory	$	48,000
Building and equipment, net	$	111,600
Accounts payable	$	28,800
Capital stock	$	150,000
Retained earnings	$	15,300

The gross margin is 25% of sales.

Actual and budgeted sales data:

March (actual)	$	64,000
April	$	80,000
May	$	85,000
June	$	110,000
July	$	61,000

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.

Each months ending inventory should equal 80% of the following months budgeted cost of goods sold.

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.

Monthly expenses are as follows: commissions, 12% of sales; rent, $3,700 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $837 per month (includes depreciation on new assets).

Equipment costing $2,900 will be purchased for cash in April.

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:

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.

Required: Using the data above 1. Complete the following schedule. April June Quarter Cash sales Credit sales Total collections 5 48,000 25,600 5 73,600 2. Complete the following April May June Quarter Budgeted cost of goods sold Add desired ending inventory Total needs Less beginning inventory Required purchases 60,000 51,000 111,000 48,000 5 63,000 April 5 28,800 Quarter 5 28,800 June March purchases April purchases May purchases June purchases 31,500 31,500 63,000