ACCT 200 Lecture Notes - Lecture 12: Debits And Credits, Accounts Receivable, Income Statement
Document Summary
Get access
Related Documents
Related Questions
The controller of Dash Shoes Inc. instructs you to prepare amonthly cash budget for the next three months. You are presentedwith the following budgetinformation:
March | April | May | ||||
Sales | $111,000 | $135,000 | $182,000 | |||
Manufacturing costs | 47,000 | 58,000 | 66,000 | |||
Selling and administrative expenses | 32,000 | 36,000 | 40,000 | |||
Capital expenditures | _ | _ | 44,000 |
The company expects to sell about 12% of its merchandise forcash. Of sales on account, 60% are expected to be collected in themonth following the sale and the remainder the following month(second month following sale). Depreciation, insurance, andproperty tax expense represent $6,000 of the estimated monthlymanufacturing costs. The annual insurance premium is paid in July,and the annual property taxes are paid in November. Of theremainder of the manufacturing costs, 80% are expected to be paidin the month in which they are incurred and the balance in thefollowing month.
Current assets as of March 1 include cash of $42,000, marketablesecurities of $60,000, and accounts receivable of $132,600 ($97,000from February sales and $35,600 from January sales). Sales onaccount for January and February were $89,000 and $97,000,respectively. Current liabilities as of March 1 include a $56,000,12%, 90-day note payable due May 20 and $6,000 of accounts payableincurred in February for manufacturing costs. All selling andadministrative expenses are paid in cash in the period they areincurred. It is expected that $3,300 in dividends will be receivedin March. An estimated income tax payment of $16,000 will be madein April. Dash Shoes' regular quarterly dividend of $6,000 isexpected to be declared in April and paid in May. Managementdesires to maintain a minimum cash balance of $33,000.
Required:
1. Prepare a monthly cash budget and supportingschedules for March, April, and May. Input all amounts as positivevalues except overall cash decrease and deficiency which should beindicated with a minus sign. Assume 360 days per year for interestcalculations.
Dash ShoesInc. | |||
CashBudget | |||
For the ThreeMonths Ending May 31, 2016 | |||
March | April | May | |
Estimated cash receipts from: | |||
Cash sales | $ | $ | $ |
Collection of accounts receivable | |||
Dividends | |||
Total cash receipts | $ | $ | $ |
Estimated cash payments for: | |||
Manufacturing costs | $ | $ | $ |
Selling and administrative expenses | |||
Capital expenditures | |||
Other purposes: | |||
Note payable (including interest) | |||
Income tax | |||
Dividends | |||
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) | $ | $ | $ |
The controller of Dash Shoes Inc. instructs you to prepare amonthly cash budget for the next three months. You are presentedwith the following budget information:
March | April | May | ||||
Sales | $94,000 | $111,000 | $149,000 | |||
Manufacturing costs | 39,000 | 48,000 | 54,000 | |||
Selling and administrative expenses | 27,000 | 30,000 | 33,000 | |||
Capital expenditures | _ | _ | 36,000 |
The company expects to sell about 12% of its merchandise for cash.Of sales on account, 70% are expected to be collected in full inthe month following the sale and the remainder the following month.Depreciation, insurance, and property tax expense represent $7,000of the estimated monthly manufacturing costs. The annual insurancepremium is paid in July, and the annual property taxes are paid inNovember. Of the remainder of the manufacturing costs, 85% areexpected to be paid in the month in which they are incurred and thebalance in the following month.
Current assets as of March 1 include cash of $36,000, marketablesecurities of $51,000, and accounts receivable of $104,500 ($82,000from February sales and $22,500 from January sales). Sales onaccount for January and February were $75,000 and $82,000,respectively. Current liabilities as of March 1 include a $47,000,12%, 90-day note payable due May 20 and $7,000 of accounts payableincurred in February for manufacturing costs. All selling andadministrative expenses are paid in cash in the period they areincurred. It is expected that $2,800 in dividends will be receivedin March. An estimated income tax payment of $13,000 will be madein April. Dash Shoes' regular quarterly dividend of $7,000 isexpected to be declared in April and paid in May. Managementdesires to maintain a minimum cash balance of $28,000.
1. Prepare a monthly cash budget and supportingschedules for March, April, and May. Input all amounts as positivevalues except overall cash decrease and deficiency which should beindicated with a minus sign. Assume 360 days per year for interestcalculations.
March April May
Estimated cashfrom:
Cash Sales
Collection of accounts receivable
Dividends
Total cash receipts
Estimated Cash payment for:
Manufacturing costs
selling and administrative expenses
Other purposes:
Note payable (including interest)
Income tax
dividends
Total cash payments
Cash increae or (decrease)
Cash balance at beginning of month
Minimum cash balance
Excess or (deficiency)