Currente s as of May 1 indude Gash of $40,000, marketable securities of $57,000, and accounts receivable of $121,400 ($92,000 from April sales and $29.400 from March sales). Sales an account for March and April were $64,000 $92,000, respectively. Current liabilities as of May 1 include $15,000 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 in payment of $15,000 will be made in June. Sonoma's regular Quarterly dividend of $6,000 is expected to be dedared in June and paid in July, Management wants to maintain a minimum cash balance of $31,000. Required: 1. Prepare a monthly cash budget and supporting schedules for May June, and July. Input al amounts as positive values except everal cash decrease and defidency which should be indicated with a minus sign. Son Howares Inc Cash Budget for the Thene Months Ending July 31 Collection of receivable Total a cts Estimated ca r s for Mandung Selling and w e Incometar Dodbidi ni pot : 1001 In Balas Totalcah Cashi e r Cash balance being at Cash B e nd of month C. Scanned with CamScanner 2. The budget indicates that the ca end of May and June, the cash balance willen n ce will not be maintained in the minimum desired balance this union can be corrected by borrowing and/or by the sale of the table sorties, they are held for such Cashb The core of Soma Housewaretne vracts presented with the following budget Information: May June July 100,000 $12,000 $170,000 Manufacturing costs 44,000 5,000 63,000 Selling and administrative expenses 30,000 23,000 39,000 Capital expenditures - 42.000 The company expects to sell about 15 merchandise for cash of sales on account, 6% are expected to be collected in the month following the sale and the remainder the following month (second month following sele). Depredation, manufacturing costs 73 are creded to be paid in the month in which they are incurred and the balance in the following month. Current set as of May 1 Indude cash 40,000, marketable securities of $57,000, and accounts receivable of $121,400 (892,000 from Aoril sales and $29,400 from Marchsales). Sales on account for March and April were $64,000 and 192,000, respectively. Current Babies as of May 1 Indude $15,000 of accounts payable incurred in orl for manufacturing costs. All sing and administrative expenses are paid in cash in the period they are incurred. An estimated Income tax payment of $15.000 l be made in June. Sonoma's regular quarterly dividend of 50,000 is expected to be dedared in June and paid in aly. Management wants to maintain a minimum cash balance of $31,000. Required: except overall cash decrease and deficiency which should be indicated with a minus sign Can Budget For the Three Months Ending Maly 31 Estimated casheets Collection of account a ble for Total cash recept Estimated cash Mandacturing out Selling and ad v CS Scanned with CamScanner 1) 10 000 III II II e Other purpos Dividends