Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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 $127,000 $164,000 $203,000
Manufacturing costs 53,000 71,000 73,000
Selling and administrative expenses 37,000 44,000 45,000
Capital expenditures _ _ 49,000

The company expects to sell about 15% of its merchandise for cash. Of sales on account, 65% 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 $8,000 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, 80% 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 $48,000, marketable securities of $69,000, and accounts receivable of $146,700 ($111,000 from April sales and $35,700 from March sales). Sales on account for March and April were $102,000 and $111,000, respectively. Current liabilities as of May 1 include $12,000 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 $20,000 will be made in June. Sonomas regular quarterly dividend of $8,000 is expected to be declared in June and paid in July. Management wants to maintain a minimum cash balance of $37,000.

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.

Can anyone help with this? I have filled in all the boxes that the program is telling me are correct. For some reason, I cannot get the collection of accounts receivable costs to come out correctly.

Sonoma Housewares Inc.
Cash Budget
For the Three Months Ending July 31
May June July
Estimated cash receipts from:
Cash sales 19050 24600 30450
Collection of accounts receivable
107850
Total cash receipts 126900
Estimated cash payments for:
Manufacturing costs 48000 59400 64600
Selling and administrative expenses 37000 44000 45000
Capital expenditures 49000
Other purposes:
Income tax 20000
Dividends 8000
Total cash payments 85000 123400 166600
Cash increase or (decrease) 41900
Cash balance at beginning of month: 48000 89900
Cash balance at end of month 89900
Minimum cash balance 37000 37000 37000
Excess (deficiency) 52900

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

Financial and Managerial Accounting

Authors: Carl S. Warren, James M. Reeve, Jonathan Duchac

12th edition

978-1133952428, 1285078578, 1133952429, 978-1285078571

More Books

Students also viewed these Accounting questions