1. Prepare a schedule of expected cash collections from sales, by month and in total, for the second quarter.

Assume that the company will prepare a budgeted balance sheet as of June 30. Compute the accounts receivable as of Silver Company makes a product that is very popular as a Mothers Day gift. Thus, peak sales occur in May of each year. These peak sales are shown in the following sales budget for the second quarter:

	April	May	June	Total
Budgeted sales	$400,000	$600,000	$300,000	$1,300,000

Page 394

From past experience, the company has learned that 25% of a months sales are collected in the month of sale, another 65% are collected in the month following the sale, and the remaining 10% are collected in the second month following the sale. Bad debts are negligible and can be ignored. February sales totalled $380,000, and March sales totalled $360,000.

Required:

2. that date.

1.	Silver Company
	Schedule of Expected Cash Collections
		April	May	June	Total
	February sales:
	March sales:
	April sales:
	May sales:
	June sales:
	Total cash collections...........................