Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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 $117,000 $142,000 $195,000
Manufacturing costs 49,000 61,000 70,000
Selling and administrative expenses 34,000 38,000 43,000
Capital expenditures _ _ 47,000

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 (second month following sale). Depreciation, insurance, and property tax expense represent $9,000 of the estimated monthly manufacturing costs. The annual insurance premium is paid in September, and the annual property taxes are paid in November. Of the remainder of the manufacturing costs, 75% are expected to be paid in the month in which they are incurred and the balance in the following month.

Current assets as of May 1 include cash of $44,000, marketable securities of $63,000, and accounts receivable of $139,600 ($102,000 from April sales and $37,600 from March sales). Sales on account for March and April were $94,000 and $102,000, respectively. Current liabilities as of May 1 include $13,500 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 $17,000 will be made in June. Sonomas regular quarterly dividend of $9,000 is expected to be declared in June and paid in July. Management wants to maintain a minimum cash balance of $34,000.

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.

Sonoma Housewares Inc.
Cash Budget
For the Three Months Ending July 31
May June July
Estimated cash receipts from:
Cash sales $fill in the blank 739027fe406d065_1 $fill in the blank 739027fe406d065_2 $fill in the blank 739027fe406d065_3
Collection of accounts receivable fill in the blank 739027fe406d065_4 fill in the blank 739027fe406d065_5 fill in the blank 739027fe406d065_6
Total cash receipts $fill in the blank 739027fe406d065_7 $fill in the blank 739027fe406d065_8 $fill in the blank 739027fe406d065_9
Estimated cash payments for:
Manufacturing costs $fill in the blank 739027fe406d065_10 $fill in the blank 739027fe406d065_11 $fill in the blank 739027fe406d065_12
Selling and administrative expenses fill in the blank 739027fe406d065_13 fill in the blank 739027fe406d065_14 fill in the blank 739027fe406d065_15
Capital expenditures fill in the blank 739027fe406d065_16
Other purposes:
Income tax fill in the blank 739027fe406d065_17
Dividends fill in the blank 739027fe406d065_18
Total cash payments $fill in the blank 739027fe406d065_19 $fill in the blank 739027fe406d065_20 $fill in the blank 739027fe406d065_21
Cash increase or (decrease) $fill in the blank 739027fe406d065_22 $fill in the blank 739027fe406d065_23 $fill in the blank 739027fe406d065_24
Cash balance at beginning of month fill in the blank 739027fe406d065_25 fill in the blank 739027fe406d065_26 fill in the blank 739027fe406d065_27
Cash balance at end of month $fill in the blank 739027fe406d065_28 $fill in the blank 739027fe406d065_29 $fill in the blank 739027fe406d065_30
Minimum cash balance fill in the blank 739027fe406d065_31 fill in the blank 739027fe406d065_32 fill in the blank 739027fe406d065_33
Excess (deficiency) $fill in the blank 739027fe406d065_34 $fill in the blank 739027fe406d065_35 $fill in the blank 739027fe406d065_36

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

More Books

Students also viewed these Accounting questions

Question

What are the forms of short-term finance discussed in the chapter?

Answered: 1 week ago

Question

Describe the three major subdivisions of the Malleus Maleficarum.

Answered: 1 week ago