Obj. 5 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: Sales Manufacturing costs Selling and administrative expenses Capital expenditures 2. September $250,000 150,000 42,000 October $300,000 180,000 48,000 Answer Check Figure: November deficiency, $(8,500) November $315,000 185,000 51,000 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 $50,000 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. 200,000 Current assets as of September 1 include 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 July and August were $200,000 and $240,000, respectively. Current liabilities as 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. Bridgeport's regular quarterly dividend of $25,000 is expected to be declared in October and paid in November. Management desires to maintain a minimum cash balance of $50,000. Instructions 1. Prepare a monthly cash budget and supporting schedules for September, October, and November. On the basis of the cash budget prepared in part (1), what recommendation should be made to the controller?

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question
Estimated cash receipts from:
Cash sales
Collections from accounts receivable
Total cash receipts
Estimated cash payments for:
Manufacturing costs
Selling and administrative expenses
Capital expenditures
Other purposes:
Income tax
Dividends
Total cash payments
Cash increase (decrease)
Cash balance at beginning of month
Cash balance at end of month
Minimum cash balance
Excess (deficiency)
Supporting calculations:
Collections of accounts receivable:
July sales
August sales:
Bridgeport Housewares Inc.
Cash Budget
For the Three Months Ending November 30
September
October
Collected in September
Collected in October
September sales:
Collected in October
Collected in November
October sales
Totals
Payments for manufacturing costs:
Paid in September:
Incurred in August
Incurred in September
Total
Paid in October:
Incurred in September
Incurred in October
Total
Paid in November
Incurred in October
Incurred in November
Total
$
$
$
25,000
60,000
253,000
140,000
(50,000)
Sales on
Account
Costs on
Account
*
$
$
30,000
259,500
$130,000
Percentage
Percentage
November
$ 31,500
$
288,000
September
Payments
October
November
Transcribed Image Text:Estimated cash receipts from: Cash sales Collections from accounts receivable Total cash receipts Estimated cash payments for: Manufacturing costs Selling and administrative expenses Capital expenditures Other purposes: Income tax Dividends Total cash payments Cash increase (decrease) Cash balance at beginning of month Cash balance at end of month Minimum cash balance Excess (deficiency) Supporting calculations: Collections of accounts receivable: July sales August sales: Bridgeport Housewares Inc. Cash Budget For the Three Months Ending November 30 September October Collected in September Collected in October September sales: Collected in October Collected in November October sales Totals Payments for manufacturing costs: Paid in September: Incurred in August Incurred in September Total Paid in October: Incurred in September Incurred in October Total Paid in November Incurred in October Incurred in November Total $ $ $ 25,000 60,000 253,000 140,000 (50,000) Sales on Account Costs on Account * $ $ 30,000 259,500 $130,000 Percentage Percentage November $ 31,500 $ 288,000 September Payments October November
PR 22-5A Cash Budget
Obj. 5 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:
Sales
Manufacturing costs
Selling and administrative
expenses
Capital expenditures
September
$250,000
150,000
42,000
Instructions
2.
200,000
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 $50,000 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.
October
$300,000
180,000
48,000
Current assets as of September 1 include 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 July and August were $200,000 and $240,000, respectively.
Current liabilities as 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. Bridgeport's regular quarterly dividend of $25,000 is expected to be declared in
October and paid in November. Management desires to maintain a minimum cash balance
of $50,000.
November
$315,000
185,000
51,000
Answer
Check Figure: November deficiency, $(8,500)
1. Prepare a monthly cash budget and supporting schedules for September, October, and
November.
On the basis of the cash budget prepared in part (1), what recommendation
should be made to the controller?
Transcribed Image Text:PR 22-5A Cash Budget Obj. 5 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: Sales Manufacturing costs Selling and administrative expenses Capital expenditures September $250,000 150,000 42,000 Instructions 2. 200,000 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 $50,000 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. October $300,000 180,000 48,000 Current assets as of September 1 include 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 July and August were $200,000 and $240,000, respectively. Current liabilities as 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. Bridgeport's regular quarterly dividend of $25,000 is expected to be declared in October and paid in November. Management desires to maintain a minimum cash balance of $50,000. November $315,000 185,000 51,000 Answer Check Figure: November deficiency, $(8,500) 1. Prepare a monthly cash budget and supporting schedules for September, October, and November. On the basis of the cash budget prepared in part (1), what recommendation should be made to the controller?
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education