Question
he controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following
he 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 | $132,000 | $158,000 | $210,000 | |||
Manufacturing costs | 55,000 | 68,000 | 76,000 | |||
Selling and administrative expenses | 38,000 | 43,000 | 46,000 | |||
Capital expenditures | _ | _ | 50,000 |
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 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 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 in which they are incurred and the balance in the following month.
Current assets as of May 1 include cash of $50,000, marketable securities of $71,000, and accounts receivable of $158,400 ($116,000 from April sales and $42,400 from March sales). Sales on account for March and April were $106,000 and $116,000, 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 $19,000 will be made in June. Sonomas regular quarterly dividend of $7,000 is expected to be declared in June and paid in July. Management wants to maintain a minimum cash balance of $39,000.
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.
May | June | July | |
Estimated cash receipts from: | |||
Cash sales | $fill in the blank c5f474fe1f9f06b_1 | $fill in the blank c5f474fe1f9f06b_2 | $fill in the blank c5f474fe1f9f06b_3 |
Collection of accounts receivable | fill in the blank c5f474fe1f9f06b_4 | fill in the blank c5f474fe1f9f06b_5 | fill in the blank c5f474fe1f9f06b_6 |
Total cash receipts | $fill in the blank c5f474fe1f9f06b_7 | $fill in the blank c5f474fe1f9f06b_8 | $fill in the blank c5f474fe1f9f06b_9 |
Estimated cash payments for: | |||
Manufacturing costs | $fill in the blank c5f474fe1f9f06b_10 | $fill in the blank c5f474fe1f9f06b_11 | $fill in the blank c5f474fe1f9f06b_12 |
Selling and administrative expenses | fill in the blank c5f474fe1f9f06b_13 | fill in the blank c5f474fe1f9f06b_14 | fill in the blank c5f474fe1f9f06b_15 |
Capital expenditures | fill in the blank c5f474fe1f9f06b_16 | ||
Other purposes: | |||
Income tax | fill in the blank c5f474fe1f9f06b_17 | ||
Dividends | fill in the blank c5f474fe1f9f06b_18 | ||
Total cash payments | $fill in the blank c5f474fe1f9f06b_19 | $fill in the blank c5f474fe1f9f06b_20 | $fill in the blank c5f474fe1f9f06b_21 |
Cash increase or (decrease) | $fill in the blank c5f474fe1f9f06b_22 | $fill in the blank c5f474fe1f9f06b_23 | $fill in the blank c5f474fe1f9f06b_24 |
Cash balance at beginning of month | fill in the blank c5f474fe1f9f06b_25 | fill in the blank c5f474fe1f9f06b_26 | fill in the blank c5f474fe1f9f06b_27 |
Cash balance at end of month | $fill in the blank c5f474fe1f9f06b_28 | $fill in the blank c5f474fe1f9f06b_29 | $fill in the blank c5f474fe1f9f06b_30 |
Minimum cash balance | fill in the blank c5f474fe1f9f06b_31 | fill in the blank c5f474fe1f9f06b_32 | fill in the blank c5f474fe1f9f06b_33 |
Excess (deficiency) | $fill in the blank c5f474fe1f9f06b_34 | $fill in the blank c5f474fe1f9f06b_35 | $fill in the blank c5f474fe1f9f06b_36 |
2. The budget indicates that the minimum cash balance
willwill not
be maintained in July. This situation can be corrected by
investingborrowing
and/or by the
purchasesale
of the marketable securities, if they are held for such purposes. At the end of May and June, the cash balance will
exceedbe short of
the minimum desired balance.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started