Schedule of Expected Cash Collections

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
Buildings and equipment, net	$120,000
Accounts payable	$21,750
Capital stock	$150,000
Retained earnings	$12,250

 

a. The gross margin is 25% of sales.

b. Actual and budgeted sales data:

 

March (actual)	$50,000
April	$60,000
May	$72,000
June	$90,000
July	$48,000

 

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, $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.

 

Requirement 1:

Complete the following schedule using the above data. (Omit the “$” sign in your response.)

 

Schedule of Expected Cash Collections

April

May

June

Quarter

Cash sales

$36,000

$

$

$:

:

Selling and administrative expenses:

:

$

$

$

$

[removed]

Total assets

$[removed]

Total liabilities and equity

$[removed]

Solution: