Cash Budget The controller of Dash Shoes Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: March April May Sales $124,000 $154,000 $197,000 Manufacturing costs Selling and administrative expenses 36,000 Capital expenditures $2,000 66,000 71,000 42,000 43,000 47,000 The company expects to sell about 15% of its merchandise for cash. Of sales on account, 65% are expected to be collected in the month following the sale and the remainder the following month (second month following sale), Depreciation, insurance, and property tax expense represent $7,000 of the estimated monthly manufacturing costs. The annual insurance premium is paid in July, and the annual property taxes are paid in November. Of the remainder of the manufacturing costs, 80% are expected to be paid in the month in which they are incurred and the balance in the following month Current assets as of March 1 include cash of $47,000, marketable securities of $67,000, and accounts receivable of $143,650 ($109,000 from February sales and $34,650 from January sales). Sales on account for January and February were $99,000 and $109,000, respectively. Current liabilities as of March 1 include a $62,000, 12%, 90-day note payable due May 20 and $7,000 of accounts payable incurred in February for manufacturing costs. All selling and administrative expenses are paid in cash in the period they are incurred. It is expected that $3,700 dividends will be received in March. An estimated income tax payment of $18,000 wis be made in April. Dash Shoes regular quarterly dividend of $7,000 is expected to be declared in April and paid in May. Management desires to maintain a minimum cash balance of $37,000. Required: 1. Prepare a monthly cash budget and supporting schedules March, April, and May. Input an amounts as positive values except overall cash decrease and dece should be indicated with a minus sign. Assume 360 days per year for interest Dash Shoes Inc. Cash Budget For the Three Months Ending May 31, 2016 Estimated cash receipts from: Cash sales Collection of accounts receivable Dividends Total cash receipts Estimated cash payments for: Manufacturing costs Selling and administrative expenses Capital expenditures Other purposes: Note payable (including interest) Income tax Dividends Total cash payments Cash increase or (decrease) Cash balance at beginning of month March April May 0000 QO Dividends Total cash receipts Estimated cash payments for: Manufacturing costs Selling and administrative expenses Capital expenditures Other purposes: Note payable (including interest) Income tax Dividends Total cash payments Cash increase or (decrease) Cash balance at beginning of month Cash balance at end of month Minimum cash balance Excess or (deficiency) Show Me How Prin 00000000