Problem 8-29 (Static) Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate to the operations Current assets as of March 31: Cash 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 $ 60,000 $ 72,000 $ 90,000 $ 48,000 Shilow Company, a wholesale distributor of consumer goods: $ 8,000 $ 20,000 $36,000 $ 120,000 $ 21,750 $ 150,000 $ 12,250 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, $2,500 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $900 per month (includes depreciation on new assets). g. Equipment costing $1,500 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.

Problem 8-29 (Static) 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 wholesole distributor of consumer goods: a. The gross margin is 25% of soles. b. Actuat and budgeted sales data: c. Sales are 60% for cash and 40% on credit Credit sales are collected in the month following sale. The accounts recelvable at March 31 are a result of March credit soles. d. Each month's ending inventory should equal 80% of the following month's budgeted cost of goods sold - 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 payoble at March 31 are the resut of Morch purchases of inventory. t Monthly expenses are as follows: commissions, 12% of sales, rent, $2,500 per month; other expenses (excluding depreciation), 6%, of sales. Assume that these expenses are pald monthly. Depreciation is $900 per month (ncludes depreciation on new assets) g. Equipment costing $1,500 will be purchosed for cash in Aprit. h. Management would like to maintain o minimum cash balance of ot 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 foans 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 . Complete this question by entering your answers in the tabs below. Complete the schedule of expected cash collections. Complete this question by entering your answers in the tabs below. Complete this question by entering your answers in the tabs below. Complete the cash budget. (Cash deficiency, repayments and interest should be indicated by a minus sigr Complete this question by entering your answers in the tabs below. Prepare an absorption costing income statement for the quarter ended June 30. Complete this question by entering your answers in the tabs below. Prepare a balance sheet as of June 30