1.

As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year beginning January 1, 2011, the following tentative trial balance as of December 31, 2010, is prepared by the Accounting Department of Spring Garden Soap Co.:

Factory output and sales for 2011 are expected to total 225,000 units of product, which are to be sold at $5.20 per unit. The quantities and costs of the inventories at December 31, 2011, are expected to remain unchanged from the balances at the beginning of the year. Budget estimates of manufacturing costs and operating expenses for the year are summarized as follows:

Balances of accounts receivable, prepaid expenses, and accounts payable at the end of the year are not expected to differ significantly from the beginning balances. Federal income tax of $90,000 on 2011 taxable income will be paid during 2011. Regular quarterly cash dividends of $1.00 a share are expected to be declared and paid in March, June, September, and December on 19,000 shares of common stock outstanding. It is anticipated that fixed assets will be purchased for $75,000 cash in May. a. b. Prepare a budgeted income statement for 2011. Prepare a budgeted balance sheet as of December 31, 2011,with supporting calculations

2.

The controller of Sedona Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information:

The company expects to sell about 10% of its merchandise for cash. Of sales on account, 70% are expected to be collected in full in the month following the sale and the remainder the following month. Depreciation, insurance, and property tax expense represent $25,000 of the estimated monthly manufacturing costs. The annual insurance premium is paid in July, 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 March 1 include cash of $30,000, marketable securities of $105,000, and accounts receivable of $750,000 ($600,000 from February sales and $150,000 from January sales). Sales on account for January and February were $500,000 and $600,000, respectively. Current liabilities as of March 1 include a $120,000, 15%, 90- day note payable due May 20 and $60,000 of accounts payable incurred in February for manufacturing costs. All selling and administrative expenses are paid in cash in the period they are incurred. It is expected that $1,800 in dividends will be received in March. An estimated income tax payment of $46,000 will be made in April. Sedonas regular quarterly dividend of $12,000 is expected to be declared in April and paid in May. Management desires to maintain a minimum cash balance of $40,000. Prepare a monthly cash budget and supporting schedules for March, April, and May.

3.

The controller of Dash Shoes Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information:

The company expects to sell about 10% of its merchandise for cash. Of sales on account, 60% are expected to be collected in full in the month following the sale and the remainder the following month. Depreciation, insurance, and property tax expense represent $8,000 of the estimated monthly manufacturing costs. The annual insurance premium is paid in February, 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 June 1 include cash of $45,000, marketable securities of $65,000, and accounts receivable of $143,400 ($105,000 from May sales and $38,400 from April sales). Sales on account in April and May were $96,000 and $105,000, respectively. Current liabilities as of June 1 include a $60,000, 12%, 90-day note payable due August 20 and $8,000 of accounts payable incurred in May for manufacturing costs. All selling and administrative expenses are paid in cash in the period they are incurred. It is expected that $3,500 in dividends will be received in June. An estimated income tax payment of $18,000 will be made in July. Dash Shoes regular quarterly dividend of $8,000 is expected to be declared in July and paid in August. Management desires to maintain a minimum cash balance of $35,000. Prepare a monthly cash budget and supporting schedules for June, July, and August 2010.

4.

Rejuvenation Physical Therapy Inc. is planning its cash payments for operations for the third quarter (July September), 2011. The Accrued Expenses Payable balance on July 1 is $24,000. The budgeted expenses for the next three months are as follows:

Other operating expenses include $10,500 of monthly depreciation expense and $600 of monthly insurance expense that was prepaid for the year on March 1 of the current year. Of the remaining expenses, 70% are paid in the month in which they are incurred, with the remainder paid in the following month. The Accrued Expenses Payable balance on July 1 relates to the expenses incurred in June. Prepare a schedule of cash payments for operations for July, August, and September. 5. Office Mate Supplies Inc. has cash and carry customers and credit customers. Office Mate estimates that 25% of monthly sales are to cash customers, while the remaining sales are to credit customers. Of the credit customers, 20% pay their accounts in the month of sale, while the remaining 80% pay their accounts in the month following the month of sale. Projected sales for the first three months of 2010 are as follows:

The Accounts Receivable balance on July 31, 2010, was $200,000. Prepare a schedule of cash collections from sales for August, September, and October.