Cash Budget 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 $98,000 $122,000 $160,000 Manufacturing costs 41,000 52,000 58,000 Selling and administrative 34,000 expenses 37,000 61,000 Capital expenditures 38,000 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 $7,000 of the estimated monthly manufacturing costs. The annual Insurance premium is pallin 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 $37,000, marketable securities of $53,000, and accounts receivable of $109,400 ($23,400 from July sales and $86,000 from August sales). Sales on account for July and August were $78,000 and $86,000, respectively. Current llabilities as of September 1 Include $7,000 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 $15,000 will be made in October, Bridgeport's regular quarterly dividend of $7,000 is expected to be declared in October and paid in November. Management desires to maintain a minimum cash balance of $36,000 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: Previous Next Check My Work prepare a monthly cash budget and supporting schedules for September October and November. Assume 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 98.000X Collection of accounts receivable Total cash receipts Less estimated cash payments for Manufacturing costs 41.000X Selling and administrative expenses 34,000 61,000 Capital expenditures Other purposes: Income tax cud del 37,000 Dividends Total cash payments Cash increase or decrease) Plus cash balance at beginning of month Cash balance at end of month Less minimum cash balance Excess or (deficiency)