The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:

Current assets as of March 31:
Cash	8000
Accounts receivable	20000
Inventory	36000
Building and equipment net	120000
Accounts payable	21750
Common stock	150000
Retained earnings	12250

The gross margin is 25% of sales.

Actual and budgeted sales data:

March(actual)	50000
April	60000
May	72000
June	90000
July	48000

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.

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.

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).

Equipment costing $1,500 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 provided above, prepare the following budget schedules with showing calculations:

Sales Budget (Merely enter the sales data provided.)

Schedule of Expected Cash Collections

Merchandise Purchases Budget

Schedule of Expected Cash Disbursements - Merchandise Purchases

Schedule of Expected Cash Disbursements - Selling and Administrative Expenses

Cash Budget