Sonoma Housewares Inc. Cash Budget For the Three Months Ending July 3:1 May June July Estimated cash receipts from: Cash sales Collection of accounts receivable Total cash receipts Estimated cash payments for: Manufacturing costs [ ]-) ) Selling and administrative expenses Capital expenditures Other purposes: Income tax Dividends ) S Total cash payments Cash increase or (decrease) Cash balance at beginning of month Cash balance at end of month Minimum cash balance Excess or (deficiency) Calculator eBook Show Me How 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: July May June $86,000 $90,000 $95,000 34,000 39,000 44,000 Selling and administrative expenses 15,000 16,000 22,000 80,000 Sales Manufacturing costs Capital expenditures company expects to sel about 10% of its merchandise for cash. Of sales on account, 70% 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 $3,500 of the estimated monthly manufacturing costs. The annual insurance premium paid in November. Of the remainder of the manufacturing costs, 80% are expected to be paid in the month in which they are incurred and the balance in the following month is paid in September, and the annual property taxes are Current assets as of May 1 include cash of s33,000, marketable securties of $40,000, and accounts receivable of $90,000 ($72,000 from April sales and $18,000 from March sales). Sales on account for March and April were $60,000 and $72,000, respectively. Current I iabilities as of May 1 paid in cash in the period incurred. An estimated income tax payment of $14,000 will be made in June. Sonoma's regular quarterly dividend of $5,000 is expected of accounts payable incurred in April for manufacturing costs. All selling and administrative expenses are they are to be deciared in June and paid in July. Manageme nt wants to maintain a minimum cash balance of $30,000. Required: 1. Prepare a monthly cash budget and supporting schedules for May, June, and July 2016. Input all amounts as positive values except overall cash decrease and deficiency which should be indicated with a minus sign