Question

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

	September		October		November
Sales	$121,000		$146,000		$204,000
Manufacturing costs	51,000		63,000		73,000
Selling and administrative expenses	42,000		44,000		78,000
Capital expenditures	_		_		49,000

The company expects to sell 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 $8,000 of the estimated monthly manufacturing costs. The annual insurance premium is paid in January, and the annual property taxes are paid in December. 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 September 1 include cash of $46,000, marketable securities of $65,000, and accounts receivable of $135,100 ($29,100 from July sales and $106,000 from August sales). Sales on account for July and August were $97,000 and $106,000, respectively. Current liabilities as of September 1 include $8,000 of accounts payable incurred in August for manufacturing costs. All selling and administrative expenses are paid in cash in the period they are incurred. An estimated income tax payment of $18,000 will be made in October. Bridgeport’s regular quarterly dividend of $8,000 is expected to be declared in October and paid in November. Management desires to maintain a minimum cash balance of $45,000.

Required:

1. Prepare a monthly cash budget and supporting schedules for September, October, and November. Assume 360 days per year for interest calculations.

Bridgeport Housewares Inc.
Cash Budget
For the Three Months Ending November 30
	September	October	November
Estimated cash receipts from:
Cash sales	$fill in the blank 76189a07fff204d_2	$fill in the blank 76189a07fff204d_3	$fill in the blank 76189a07fff204d_4
Collection of accounts receivable	fill in the blank 76189a07fff204d_6	fill in the blank 76189a07fff204d_7	fill in the blank 76189a07fff204d_8
Total cash receipts	$fill in the blank 76189a07fff204d_9	$fill in the blank 76189a07fff204d_10	$fill in the blank 76189a07fff204d_11
Less estimated cash payments for:
	$fill in the blank 76189a07fff204d_13	$fill in the blank 76189a07fff204d_14	$fill in the blank 76189a07fff204d_15
	fill in the blank 76189a07fff204d_17	fill in the blank 76189a07fff204d_18	fill in the blank 76189a07fff204d_19
			fill in the blank 76189a07fff204d_21
Other purposes:
		fill in the blank 76189a07fff204d_23
			fill in the blank 76189a07fff204d_25
Total cash payments	$fill in the blank 76189a07fff204d_26	$fill in the blank 76189a07fff204d_27	$fill in the blank 76189a07fff204d_28
	$fill in the blank 76189a07fff204d_30	$fill in the blank 76189a07fff204d_31	fill in the blank 76189a07fff204d_32
	fill in the blank 76189a07fff204d_34	fill in the blank 76189a07fff204d_35	fill in the blank 76189a07fff204d_36
Cash balance at end of month	$fill in the blank 76189a07fff204d_37	$fill in the blank 76189a07fff204d_38	$fill in the blank 76189a07fff204d_39
	fill in the blank 76189a07fff204d_41	fill in the blank 76189a07fff204d_42	fill in the blank 76189a07fff204d_43
Excess or (deficiency)	$fill in the blank 76189a07fff204d_44	$fill in the blank 76189a07fff204d_45	$fill in the blank 76189a07fff204d_46

Answer 1