Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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 $99,000 $128,000 $164,000
Manufacturing costs 42,000 55,000 59,000
Selling and administrative expenses 29,000 35,000 36,000
Capital expenditures _ _ 39,000

The company expects to sell about 12% of its merchandise for cash. Of sales on account, 60% are expected to be collected in the month following the sale and the remainder the following month (the second month following the sale). Depreciation, insurance, and property tax expense represent $6,000 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, 85% 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 $38,000, marketable securities of $53,000, and accounts receivable of $118,600 ($87,000 from February sales and $31,600 from January sales). Sales on account for January and February were $79,000 and $87,000, respectively. Current liabilities as of March 1 include a $50,000, 12%, 90-day note payable due May 20 and $6,000 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 $3,000 in dividends will be received in March. An estimated income tax payment of $15,000 will be made in April. Dash Shoes' regular quarterly dividend of $6,000 is expected to be declared in April and paid in May. Management desires to maintain a minimum cash balance of $30,000.

Required:

1. Prepare a monthly cash budget and supporting schedules for March, April, and May. Input all amounts as positive values except overall cash decrease and deficiency which should be indicated with a minus sign. Assume 360 days per year for interest calculations.

Dash Shoes Inc.
Cash Budget
For the Three Months Ending May 31, 2016

image text in transcribed

March April May Estimated cash receipts from: Cash sales Collection of accounts receivable Dividends Total cash receipts Estimated cash payments for: Manufacturing costs Selling and administrative expenses QUOQD Capital expenditures Other purposes: Note payable (including interest) 1000) I H0D 007 Income tax Dividends Total cash payments Cash increase or (decrease) A Cash balance at beginning of month Cash balance at end of month Minimum cash balance Excess or (deficiency)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Message Brand And Dollars Auditing Marketing Operations

Authors: J. Mike Jacka, Peter R. Scott

1st Edition

163454000X, 9781634540001

More Books

Students also viewed these Accounting questions

Question

Pick a brand. See if you can assemble a brand inventory for it.

Answered: 1 week ago