MUSS November Bridgeport Housewares Inc. Cash Budget For the Three Months Ending November 30 September October Estimated cash receipts from: Cash sales 25,000 30,000 Collection of accounts receivable 40,000 x Total cash receipts 253,000 259,500 Less estimated cash payments for: Manufacturing costs Selling and administrative expenses Capital expenditures Other purposes: Income tax Dividends TO) II Il Qul OJOJ 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) The role of Bridgeport Houseware instructs you to prepare a monthly cash budget for the next three months. You are presented with the following taget formation September Oktober November Sales $250,000 $300,000 $315,000 Manufacturing costs 10,000 10.000 185.000 42,000 S1,000 Capital expenditure The company expects to 10% merchandise for cash of sales on our 70% are expected to be collected in the month following the sale and the remainder the following month(second month following e) Depreciation, ince, and property tax expense represent 650,000 of the estimated monthly manufacturing the annuale premium is paid in January, and the arwal 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 we incurred and the balance in the following month Current sets as of September 1 indude cash of $40,000, marketable securities of $75.000, and accounts receivable of $300,000 $60,000 from July sales and $240,000 from August sales) Sales on account for Jay and August were $200,000 and $40,000, respectively. Current abilities of September 1 include $40,000 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 $55,000 will be made in October, tridgeport's regular quarterly dividend of $25,000 is expected to be dedered in October and paid in November Management desires to maintain a minimum cash balance of $50,000 Required: 1. Prepare a monthly cash budget and supporting schedules for September October, and November Enter all amounts as positive values except for overall cash decrease and deficiency which should be indicated with a minus sign