The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:
Current assets as of March 31:
Cash $ 8,000
Accounts receivable $ 20,000
Inventory $ 36,000
Building and equipment, net $ 120,000
Accounts payable $ 21,750
Capital stock $ 150,000
Retained earnings $ 12,250
The gross margin is 25% of sales.
Actual and budgeted sales data:
March (actual) $ 50,000
April $ 60,000
May $ 72,000
June $ 90,000
July $ 48,000
Sales are 60% for cash and 40% on credit. Credit sales are collected in the month following sale. The accounts receivable on 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. One-half of a month’s inventory purchases are 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, $2,600 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $981 per month (includes depreciation on new assets). Equipment costing $1,800 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.
Using the data above
Complete the following schedule.
72800
Schedule of Expected Cash Collections
April May June Quarter
Cash sales $36,000 $43,200 $54,000 $133,200
Credit sales 20,000 24,000 28,800 72,800
Total collections $56,000 $67,200 $82,800 $206,000