The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash $ 9,400 Accounts receivable $ 27,600 Inventory $ 51,000 Building and equipment, net $ 99,600 Accounts payable $ 30,675 Common stock $ 150,000 Retained earnings $6,925 a. The gross margin is 25% of sales. b. Actual and budgeted sales data: March (actual) April May June July $ 69,000 $ 85,000 $ 90,000 $ 115,000 $ 66,000 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 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, $4,200 per month other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly Depreciation is $747 per month (includes depreciation on new assets) g Equipment costing $3,400 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. Required 1 Required 2 Required 3 Required 4 Required 5 Complete the schedule of expected cash collections. Quarter Cash sales Schedule of Expected Cash Collections April May June S 51,000 27 600 $78,600 Credit sales Total collections Required 1 Required 2 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 May June Quarter Budgeted cost of goods sold $ 63.750 $ 67,500 Add desired ending merchandise inventory 54,000 Total needs 117.750 Less beginning merchandise inventory 51.000 Required purchases $ 66.750 Budgeted cost of goods sold for April = 585,000 sales x 75% = 563.750 Add desired ending inventory for April = $67 500 x 80% = 554 000 Schedule of Expected Cash Disbursements--Merchandise Purchases April May Juno Quarter March purchases 5 30 675 5 30.675 April purchases 33,375 33,375 66.750 May purchases June purchases Total dlobursements Required 1 Required 2 Required Required 4 Required 5 Complete the cash budget. (Cash deficiency, repayments and interest should be indicated by a minus sign.) May June Quarter Shilow Company Cash Budget April Beginning cash balance $ 9,400 Add collections from customers 78,600 Total cash available 88.000 Less cash disbursements For inventory 64.050 For expenses 19.500 For equipment 3,400 Total cash disbursements 86.950 Excess (deficiency) of cash available over disbursements 1.050 Financing Borrowings Repayments Repayments Interest Total financing Ending cash balance Required 1 Required 2 Required 3 Required Required 5 Prepare an absorption costing Income statement for the quarter ended June 30, Shilow Company Income Statement For the Quarter Ended Juno 30 Cost of goods sold Selling and administrative expenses 1 REY O una reye Neque Prepare a balance sheet as of June 30. Shilow Company Balance Sheet June 30 Assets Current assets Total current assets Total assets Llabilities and Stockholders' Equity Stockholders eqully