Cash Budget The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: May June July Sales $146,000 $177,000 $242,000 Manufacturing costs Selling and administrative expenses Capital expenditures 61,000 42,000 76,000 48,000 87,000 53,000 128,000 The company expects to sell about 10% 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 ollowing month (second month following sale). Depreciation, insurance, and property tax expense represent $6,000 of the estimated monthly manufacturing costs. The annual nsurance premium is paid in September, 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 n which they are incurred and the balance in the following month. Current assets as of May 1 include cash of $55,000, marketable securities of $79,000, and accounts receivable of $174,800 ($128,000 from April sales and $46,800 from March sales). Sales on account for March and April were $117,000 and $128,000, respectively. Current liabilities as of May 1 include $10,000 of accounts payable incurred in April for manufacturing costs. All selling and administrative expenses are paid in cash in the period they are incurred. An estimated income tax payment of $21,000 will be made in June. Sonoma's regular quarterly dividend of $6,000 is expected to be declared in June and paid in July. Management wants to maintain a minimum cash balance of $43,000. Required: 1. Prepare a monthly cash budget and supporting schedules for May, June, and July. Input all amounts as positive values except overall cash decrease and deficiency which should be indicated with a minus sign. Estimated cash receipts from: May June July Cash sales 14,600 17,700 24,200 Collection of accounts receivable 88,500 X 78,160 X 98,760 X Incorrect Total cash receipts 103,100 X $ 95,860 X 122,960 X Estimated cash payments for: Manufacturing costs 56,750 67,750 79,350 Selling and administrative expenses 42,000 48,000 53,000 Capital expenditures 128,000 Other purposes: Income tax Dividends Total cash payments 21,000 6,000 98,750 136,750 266,350 Cash increase or (decrease) 4,350 X -40,890 X -143,390 X Cash balance at beginning of month 55,000 59,350 X 18,460 X Cash balance at end of month 59,350 X 18,460 X -124,930 X Minimum cash balance Excess (deficiency) 43,000 43,000 43,000 16,350 X $ -24,540 X -167,930 X