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

Current assets as of March 31:
Cash	$11,700
Accounts receivable	$23,940
Inventory	$35,000
Buildings and equipment, net	$122,000
Accounts payable	$22,000
Capital stock	$150,000
Retained earnings	$20,640

a.	The gross margin is 20% of sales.
b.	Actual and budgeted sales data:

March (actual)	$63,000
April	$73,000
May	$81,000
June	$99,000
July	$46,000

c.	Sales are 62% for cash and 38% 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, 10% of sales; rent, $3,000 per month; other expenses (excluding depreciation), 5% of sales. Assume that these expenses are paid monthly. Depreciation is $900 per month (includes depreciation on new assets.)
g.	Equipment costing $2,400 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	$45,260	$	$	$
Credit sales	23,940
Total collections	$69,200	$	$	$

Requirement 2:

Complete the following using the above data. (Input all amounts as positive values. Leave no cells blank - be certain to enter "0" wherever required. Round the "Schedule of Expected Cash Disbursements