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	$111,000		$133,000		$189,000
Manufacturing costs	47,000		57,000		68,000
Selling and administrative expenses	39,000		40,000		72,000
Capital expenditures	_		_		45,000

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 $6,000 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 $42,000, marketable securities of $60,000, and accounts receivable of $123,700 ($26,700 from July sales and $97,000 from August sales). Sales on account for July and August were $89,000 and $97,000, respectively. Current liabilities as of September 1 include $6,000 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 $16,000 will be made in October. Bridgeports regular quarterly dividend of $6,000 is expected to be declared in October and paid in November. Management desires to maintain a minimum cash balance of $41,000.

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:
	$fill in the blank b3d2e9014043fd8_2	$fill in the blank b3d2e9014043fd8_3	$fill in the blank b3d2e9014043fd8_4
	fill in the blank b3d2e9014043fd8_6	fill in the blank b3d2e9014043fd8_7	fill in the blank b3d2e9014043fd8_8
Total cash receipts	$fill in the blank b3d2e9014043fd8_9	$fill in the blank b3d2e9014043fd8_10	$fill in the blank b3d2e9014043fd8_11
Less estimated cash payments for:
	$fill in the blank b3d2e9014043fd8_13	$fill in the blank b3d2e9014043fd8_14	$fill in the blank b3d2e9014043fd8_15
	fill in the blank b3d2e9014043fd8_17	fill in the blank b3d2e9014043fd8_18	fill in the blank b3d2e9014043fd8_19
			fill in the blank b3d2e9014043fd8_21
Other purposes:
		fill in the blank b3d2e9014043fd8_23
			fill in the blank b3d2e9014043fd8_25
Total cash payments	$fill in the blank b3d2e9014043fd8_26	$fill in the blank b3d2e9014043fd8_27	$fill in the blank b3d2e9014043fd8_28
	$fill in the blank b3d2e9014043fd8_30	$fill in the blank b3d2e9014043fd8_31	fill in the blank b3d2e9014043fd8_32
	fill in the blank b3d2e9014043fd8_34	fill in the blank b3d2e9014043fd8_35	fill in the blank b3d2e9014043fd8_36
Cash balance at end of month	$fill in the blank b3d2e9014043fd8_37	$fill in the blank b3d2e9014043fd8_38	$fill in the blank b3d2e9014043fd8_39
	fill in the blank b3d2e9014043fd8_41	fill in the blank b3d2e9014043fd8_42	fill in the blank b3d2e9014043fd8_43
Excess or (deficiency)	$fill in the blank b3d2e9014043fd8_44	$fill in the blank b3d2e9014043fd8_45	$fill in the blank b3d2e9014043fd8_46