Can you please show the work as well. Cash Budget The controller of Bridgeport Housewares Inc....

Question

can you please show the work as well. 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 $111,000 $132,000 $179,000 Manufacturing costs 47,000 57,000 64,000 Selling and administrative 39,000 40,000 68,000 expenses Capital expenditures 43,000 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 $10,000 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 ($97,000 from July sales and $26,700 from August sales). Sales on account for July and August were $89,000 and $97,000, respectively. Current liabilities as of September 1 include $10,000 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. Bridgeport's regular quarterly dividend of $10,000 is expected to be declared in October and paid in November. Management desires to maintain a minimum cash balance of $41,000. 1. Prepare a monthly cash budget and supporting schedules for September, October, and November. Input all amounts as positive values except overall cash decrease and deficiency which should be indicated with a minus sign. 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 I1,100 13,20 17,90 V Collection of accounts receivable 83.490 X 87,990X 130,200 &#1093; 105,890X $141,300 X 96,690X Total cash receipts Less estimated cash payments for Other purposes: Total cash payments $ Cash balance at end of month $ Excess or (deficiency)

 · Answer

Solution 1:     Computation of Collection from Customer    Particulars  September  October  November    Collection for July Sales  $26,700.00        Collection for August Sales  $67,900.00  $29,100.00      Collection for September Sales    $69,930.00  $29,970.00    Collection for October Sales      $83,160.00              Total cash collections  $94,600.00  $99,030.00  $113,130.00        Computation of Cash payment of manufacturing costs    Particulars  September  October  November   Payment for August Manufacturing cost  $10,000.00       Payment for September Manufacturing cost  $29,600.00  $7,400.00     Payment for October Manufacturing cost    $37,600.00  $9,400.00   Payment for November Manufacturing cost      $43,200.00              Total cash disbursements  $39,600.00  $45,000.00  $52,600.00        Bridgeport Housewares Inc.    Cash Budget    For the Three Months Ending November 30    Particulars  September  October  November    Estimated cash receipts from:          Cash sales  $11,100.00  $13,200.00  $17,900.00    Collection of accounts receivable  $94,600.00  $99,030.00  $113,130.00    Total cash receipts  $105,700.00  $112,230.00  $131,030.00    Less estimated cash payments for:          Manufacturing costs  $39,600.00  $45,000.00  $52,600.00    Selling and administrative expenses  $39,000.00  $40,000.00  $68,000.00    Capital expenditures      $43,000.00    Other purposes:          Income tax    $16,000.00      Dividends      $10,000.00    Total cash payments  $78,600.00  $101,000.00  $173,600.00    Cash increase or (decrease)  $27,100.00  $11,230.00  -$42,570.00    Plus cash balance at beginning of month  $43,000.00  $70,100.00  $81,330.00    Cash balance at end of month  $70,100.00  $81,330.00  $38,760.00    Less minimum cash balance  $41,000.00  $41,000.00  $41,000.00    Excess or (deficiency)  $29,100.00  $40,330.00  -$2,240.00   .

Can you please show the work as well. Cash Budget The controller of Bridgeport Housewares Inc....

Question:

Answers

Similar Solved Questions

Consider the following observations on a receptor binding measure (adjusted distribution volume) for a sample of...

During its first year of operations, the McCormick Company incurred the following manufacturing costs: Direct materials,...

If f(x)=3x-1 and g(x)=2x-1 what is fg(6)=289?

[email protected] #11 RS and Nomenclature Word O Tell me what you want to do Help Review...

Draw diagrams that represents 1.Centripetal force, centrifugal force, radius, tangential velocity, the arc length, angular momentum...

Problem #2 Identify compounds A through J in the following scheme: D NHS NaOACETOH рут. A...

A) Determine an equation, in simplified form, for the family of cubic functions with zeros 2 +- sqrt5 and 0

Part B: Post the Journal Entries you made in Part A to the appropriate T-Accounts found...

7. A low concentration of NTA has equilibrated with PbCO3(s) at pH 7.00 in a medium...

1. Give examples of sample statistic and population parameter. 2. Give some properties of any normal...

HOW MANAGER MAKES THINGS HAPPEN IN DECISION MAKING PROCESS. write at least 100 words to justify...

QUESTION 13 Which of the following best describes acclimation? o long-term physiological adjustment to an abrupt...

1 Semiquantitative Results Using Semiclassical Quantization In this problem, you will analyze the consequences of the...

Help with all please 46. The dashed line that separates crust from uppermost manitleis Due on...

If p is a Turing machine then L(p) = {x | p(x) = yes}. Let A...

Calculate the following forecasts using the data below. For periods 4 through 10, develop the exponentially...

Using the line drawing tool, draw a line showing a direct relationship between money supply and...

Computation of Collection from Customer
Particulars	September	October	November
Collection for July Sales	$26,700.00
Collection for August Sales	$67,900.00	$29,100.00
Collection for September Sales		$69,930.00	$29,970.00
Collection for October Sales			$83,160.00

Total cash collections	$94,600.00	$99,030.00	$113,130.00

Computation of Cash payment of manufacturing costs
Particulars	September	October	November
Payment for August Manufacturing cost	$10,000.00
Payment for September Manufacturing cost	$29,600.00	$7,400.00
Payment for October Manufacturing cost		$37,600.00	$9,400.00
Payment for November Manufacturing cost			$43,200.00

Total cash disbursements	$39,600.00	$45,000.00	$52,600.00

Bridgeport Housewares Inc.
Cash Budget
For the Three Months Ending November 30
Particulars	September	October	November
Estimated cash receipts from:
Cash sales	$11,100.00	$13,200.00	$17,900.00
Collection of accounts receivable	$94,600.00	$99,030.00	$113,130.00
Total cash receipts	$105,700.00	$112,230.00	$131,030.00
Less estimated cash payments for:
Manufacturing costs	$39,600.00	$45,000.00	$52,600.00
Selling and administrative expenses	$39,000.00	$40,000.00	$68,000.00
Capital expenditures			$43,000.00
Other purposes:
Income tax		$16,000.00
Dividends			$10,000.00
Total cash payments	$78,600.00	$101,000.00	$173,600.00
Cash increase or (decrease)	$27,100.00	$11,230.00	-$42,570.00
Plus cash balance at beginning of month	$43,000.00	$70,100.00	$81,330.00
Cash balance at end of month	$70,100.00	$81,330.00	$38,760.00
Less minimum cash balance	$41,000.00	$41,000.00	$41,000.00
Excess or (deficiency)	$29,100.00	$40,330.00	-$2,240.00