he following information applies to the questions displayed below We really need to get this new material handling equipment in operation just after the new year begins I hope we can finance it largely with cash and marketable securities, but if necessary we can get a short term loan down at MetroBank This statement by Beth Davies Lowry, president of Intercoastal Electronics Company, concluded a meeting she had called with the firms top management Intercoastal is a small, rapidly growing wholesaler of consumer electronic products The firms main product lines are small kitchen appliances and power tools Marcia Wilcox, Intercoastals General Manager of Marketing, has recently completed a sales forecast She believes the companys sales during the first quarter of 20x1 will increase by 10 percent each month over the previous months sales Then Wilcox expects sales to remain constant for several months Intercoastals projected balance sheet as of December 31, 20x0, is as follows Cash $ 55,000 Accounts receivable 280,000 Marketable securities 15,000 Inventory 192,500 Buildings and equipment (net of accumulated depreciation) 675,000 Total assets $ 1,217,500 Accounts payable $ 257,250 Bond interest payable 8,250 Property taxes payable 4,800 Bonds payable (6 due in 20x6) 330,000 Common stock 500,000 Retained earnings 117,200 Total liabilities and stockholders equity $ 1,217,500 Jack Hanson, the assistant controller, is now preparing a monthly budget for the first quarter of 20x1 In the process, the following information has been accumulated Projected sales for December of 20x0 are $500,000 Credit sales typically are 70 percent of total sales Intercoastals credit experience indicates that 20 percent of the credit sales are collected during the month of sale, and the remainder are collected during the following month Intercoastals cost of goods sold generally runs at 70 percent of sales Inventory is purchased on account, and 30 percent of each months purchases are paid during the month of purchase The remainder is paid during the following month In order to have adequate stocks of inventory on hand, the firm attempts to have inventory at the end of each month equal to half of the next months projected cost of goods sold Hanson has estimated that Intercoastals other monthly expenses will be as follows Sales salaries $ 35,000 Advertising and promotion 16,000 Administrative salaries 35,000 Depreciation 20,000 Interest on bonds 1,650 Property taxes 1,200 In addition, sales commissions run at the rate of 3 percent of sales Intercoastals president, Davies Lowry, has indicated that the firm should invest $105,000 in an automated inventory handling system to control the movement of inventory in the firms warehouse just after the new year begins These equipment purchases will be financed primarily from the firms cash and marketable securities However, Davies Lowry believes that Intercoastal needs to keep a minimum cash balance of $40,000 If necessary, the remainder of the equipment purchases will be financed using short term credit from a local bank The minimum period for such a loan is three months Hanson believes short term interest rates will be 10 percent per year at the time of the equipment purchases If a loan is necessary, Davies Lowry has decided it should be paid off by the end of the first quarter if possible Intercoastals board of directors has indicated an intention to declare and pay dividends of $75,000 on the last day of each quarter The interest on any short term borrowing will be paid when the loan is repaid Interest on Intercoastals bonds is paid semiannually on January 31 and July 31 for the preceding six month period Property taxes are paid semiannually on February 28 and August 31 for the preceding six month period Required Prepare Intercoastal Electronics Companys master budget for the first quarter of 20x1 by completing the following schedules and statements 1 Answer is complete and correct 20x0 20x1 December January February March First Quarter Total sales $500,000selected answer correct $550,000selected answer correct $605,000selected answer correct $665,500selected answer correct $1,820,500selected answer correct Cash sales 150,000selected answer correct 165,000selected answer correct 181,500selected answer correct 199,650selected answer correct 546,150selected answer correct Sales on account 350,000 385,000 423,500 465,850 1,274,350 2 2 Cash receipts budget Answer is complete and correct 20x1 January February March First Quarter Cash sales $165,000selected answer correct $181,500selected answer correct $199,650selected answer correct $546,150selected answer correct Cash collections from credit sales made during current month 77,000selected answer correct 84,700selected answer correct 93,170selected answer correct 254,870selected answer correct Cash collections from credit sales made during preceding month 280,000selected answer correct 308,000selected answer correct 338,800selected answer correct 926,800selected answer correct Total cash receipts $522,000 $574,200 $631,620 $1,727,820 3 3 Purchases budget nswer is complete and correct 20x0 20x1 December January February March First Quarter Budgeted cost of goods sold $350,000selected answer correct $385,000selected answer correct $423,500selected answer correct $465,850selected answer correct $1,274,350selected answer correct Add Desired ending inventory 192,500selected answer correct 211,750selected answer correct 232,925selected answer correct 232,925selected answer correct 232,925selected answer correct Total goods needed $542,500 $596,750 $656,425 $698,775 $1,507,275 Less Expected beginning inventory 175,000selected answer correct 192,500selected answer correct 211,750selected answer correct 232,925selected answer correct 192,500selected answer correct Purchases $367,500 $404,250 $444,675 $465,850 $1,314,775 4 4 Cash disbursements budget (Round your inventory purchases up to the nearest whole dollar ) need help in 4 9 20x1 January February March First Quarter Inventory purchases Cash payments for purchases during the current month $50 Cash payments for purchases during the preceding month Total cash payments for inventory purchases $50 $0 $0 $0 Other expenses Sales salaries Advertising and promotion Administrative salaries Interest on bonds Property taxes Sales commissions Total cash payments for other expenses $0 $0 $0 $0 Total cash disbursements 5 5 Complete the first three lines of the summary cash budget Then do the analysis of short term financing needs in requirement 6 Then finish requirement 5 20x1 January February March First Quarter Cash receipts (from part 2) Less Cash disbursements (from part 4) Change in cash balance during period due to operations $0 $0 $0 $0 Sale of marketable securities (1 2 x1) Proceeds from bank loan (1 2 x1) Purchase of equipment Repayment of bank loan (3 31 x1) Interest on bank loan Payment of dividends Change in cash balance during first quarter Cash balance, 1 1 x1 Cash balance, 3 31 x1 6 Calculation of required short term borrowing Projected cash balance as of December 31, 20x0 Less Minimum cash balance Cash available for equipment purchases $0 Projected proceeds from sale of marketable securities Cash available $0 Less Cost of investment in equipment Required short term borrowing $0 7 7 Prepare Intercoastal Electronics budgeted income statement for the first quarter of 20x1 (Ignore income taxes ) eBook Print Check my workCheck My Work button is now enabled Item 7 Required information Skip to question The following information applies to the questions displayed below We really need to get this new material handling equipment in operation just after the new year begins I hope we can finance it largely with cash and marketable securities, but if necessary we can get a short term loan down at MetroBank This statement by Beth Davies Lowry, president of Intercoastal Electronics Company, concluded a meeting she had called with the firms top management Intercoastal is a small, rapidly growing wholesaler of consumer electronic products The firms main product lines are small kitchen appliances and power tools Marcia Wilcox, Intercoastals General Manager of Marketing, has recently completed a sales forecast She believes the companys sales during the first quarter of 20x1 will increase by 10 percent each month over the previous months sales Then Wilcox expects sales to remain constant for several months Intercoastals projected balance sheet as of December 31, 20x0, is as follows Cash $ 55,000 Accounts receivable 280,000 Marketable securities 15,000 Inventory 192,500 Buildings and equipment (net of accumulated depreciation) 675,000 Total assets $ 1,217,500 Accounts payable $ 257,250 Bond interest payable 8,250 Property taxes payable 4,800 Bonds payable (6 due in 20x6) 330,000 Common stock 500,000 Retained earnings 117,200 Total liabilities and stockholders equity $ 1,217,500 Jack Hanson, the assistant controller, is now preparing a monthly budget for the first quarter of 20x1 In the process, the following information has been accumulated Projected sales for December of 20x0 are $500,000 Credit sales typically are 70 percent of total sales Intercoastals credit experience indicates that 20 percent of the credit sales are collected during the month of sale, and the remainder are collected during the following month Intercoastals cost of goods sold generally runs at 70 percent of sales Inventory is purchased on account, and 30 percent of each months purchases are paid during the month of purchase The remainder is paid during the following month In order to have adequate stocks of inventory on hand, the firm attempts to have inventory at the end of each month equal to half of the next months projected cost of goods sold Hanson has estimated that Intercoastals other monthly expenses will be as follows Sales salaries $ 35,000 Advertising and promotion 16,000 Administrative salaries 35,000 Depreciation 20,000 Interest on bonds 1,650 Property taxes 1,200 In addition, sales commissions run at the rate of 3 percent of sales Intercoastals president, Davies Lowry, has indicated that the firm should invest $105,000 in an automated inventory handling system to control the movement of inventory in the firms warehouse just after the new year begins These equipment purchases will be financed primarily from the firms cash and marketable securities However, Davies Lowry believes that Intercoastal needs to keep a minimum cash balance of $40,000 If necessary, the remainder of the equipment purchases will be financed using short term credit from a local bank The minimum period for such a loan is three months Hanson believes short term interest rates will be 10 percent per year at the time of the equipment purchases If a loan is necessary, Davies Lowry has decided it should be paid off by the end of the first quarter if possible Intercoastals board of directors has indicated an intention to declare and pay dividends of $75,000 on the last day of each quarter The interest on any short term borrowing will be paid when the loan is repaid Interest on Intercoastals bonds is paid semiannually on January 31 and July 31 for the preceding six month period Property taxes are paid semiannually on February 28 and August 31 for the preceding six month period Required Prepare Intercoastal Electronics Companys master budget for the first quarter of 20x1 by completing the following schedules and statements 7 Prepare Intercoastal Electronics budgeted income statement for the first quarter of 20x1 (Ignore income taxes ) INTERCOASTAL ELECTRONICS COMPANY Budgeted Income Statement For the First Quarter of 20x1 $0 Selling and administrative expenses Total selling and administrative expenses 0 8 8 Prepare Intercoastal Electronics budgeted statement of retained earnings for the first quarter of 20x1 INTERCOASTAL ELECTRONICS COMPANY Budgeted Statement of Retained Earnings For the First Quarter of 20x1 Retained earnings, 12 31 x0 Retained earnings, 3 31 x1 9 Prepare Intercoastal Electronics budgeted balance sheet as of March 31, 20x1 ( Hint On March 31, 20x1, Bond Interest Payable is $3,300 and Property Taxes Payable is $1,200 ) (Round your answers to the nearest whole dollar ) INTERCOASTAL ELECTRONICS COMPANY Budgeted Balance Sheet March 31, 20x1 Total assets $0 Total liabilities and stockholders' equity $0

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Oct 23, 2024

he following information applies to the questions displayed below.] We really need to get this new material-handling equipment in operation just after the new year

he following information applies to the questions displayed below.] We really need to get this new material-handling equipment in operation just after the new year begins. I hope we can finance it largely with cash and marketable securities, but if necessary we can get a short-term loan down at MetroBank. This statement by Beth Davies-Lowry, president of Intercoastal Electronics Company, concluded a meeting she had called with the firms top management. Intercoastal is a small, rapidly growing wholesaler of consumer electronic products. The firms main product lines are small kitchen appliances and power tools. Marcia Wilcox, Intercoastals General Manager of Marketing, has recently completed a sales forecast. She believes the companys sales during the first quarter of 20x1 will increase by 10 percent each month over the previous months sales. Then Wilcox expects sales to remain constant for several months. Intercoastals projected balance sheet as of December 31, 20x0, is as follows:


Cash	$	55,000
Accounts receivable		280,000
Marketable securities		15,000
Inventory		192,500
Buildings and equipment (net of accumulated depreciation)		675,000
Total assets	$	1,217,500
Accounts payable	$	257,250
Bond interest payable		8,250
Property taxes payable		4,800
Bonds payable (6%; due in 20x6)		330,000
Common stock		500,000
Retained earnings		117,200
Total liabilities and stockholders equity	$	1,217,500

Jack Hanson, the assistant controller, is now preparing a monthly budget for the first quarter of 20x1. In the process, the following information has been accumulated:

Projected sales for December of 20x0 are $500,000. Credit sales typically are 70 percent of total sales. Intercoastals credit experience indicates that 20 percent of the credit sales are collected during the month of sale, and the remainder are collected during the following month.
Intercoastals cost of goods sold generally runs at 70 percent of sales. Inventory is purchased on account, and 30 percent of each months purchases are paid during the month of purchase. The remainder is paid during the following month. In order to have adequate stocks of inventory on hand, the firm attempts to have inventory at the end of each month equal to half of the next months projected cost of goods sold.
Hanson has estimated that Intercoastals other monthly expenses will be as follows:

Sales salaries $ 35,000

Advertising and promotion 16,000

Administrative salaries 35,000

Depreciation 20,000

Interest on bonds 1,650

Property taxes 1,200

In addition, sales commissions run at the rate of 3 percent of sales.
Intercoastals president, Davies-Lowry, has indicated that the firm should invest $105,000 in an automated inventory-handling system to control the movement of inventory in the firms warehouse just after the new year begins. These equipment purchases will be financed primarily from the firms cash and marketable securities. However, Davies-Lowry believes that Intercoastal needs to keep a minimum cash balance of $40,000. If necessary, the remainder of the equipment purchases will be financed using short-term credit from a local bank. The minimum period for such a loan is three months. Hanson believes short-term interest rates will be 10 percent per year at the time of the equipment purchases. If a loan is necessary, Davies-Lowry has decided it should be paid off by the end of the first quarter if possible.
Intercoastals board of directors has indicated an intention to declare and pay dividends of $75,000 on the last day of each quarter.
The interest on any short-term borrowing will be paid when the loan is repaid. Interest on Intercoastals bonds is paid semiannually on January 31 and July 31 for the preceding six-month period.
Property taxes are paid semiannually on February 28 and August 31 for the preceding six-month period.

Required: Prepare Intercoastal Electronics Companys master budget for the first quarter of 20x1 by completing the following schedules and statements.

Answer is complete and correct.

	20x0	20x1
	December	January	February	March	First Quarter
Total sales	$500,000selected answer correct	$550,000selected answer correct	$605,000selected answer correct	$665,500selected answer correct	$1,820,500selected answer correct
Cash sales	150,000selected answer correct	165,000selected answer correct	181,500selected answer correct	199,650selected answer correct	546,150selected answer correct
Sales on account	350,000	385,000	423,500	465,850	1,274,350

2. 2. Cash receipts budget:

Answer is complete and correct.

	20x1
	January	February	March	First Quarter
Cash sales	$165,000selected answer correct	$181,500selected answer correct	$199,650selected answer correct	$546,150selected answer correct
Cash collections from credit sales made during current month	77,000selected answer correct	84,700selected answer correct	93,170selected answer correct	254,870selected answer correct
Cash collections from credit sales made during preceding month	280,000selected answer correct	308,000selected answer correct	338,800selected answer correct	926,800selected answer correct
Total cash receipts	$522,000	$574,200	$631,620	$1,727,820

3. 3. Purchases budget:

nswer is complete and correct.

	20x0	20x1
	December	January	February	March	First Quarter
Budgeted cost of goods sold	$350,000selected answer correct	$385,000selected answer correct	$423,500selected answer correct	$465,850selected answer correct	$1,274,350selected answer correct
Add: Desired ending inventory	192,500selected answer correct	211,750selected answer correct	232,925selected answer correct	232,925selected answer correct	232,925selected answer correct
Total goods needed	$542,500	$596,750	$656,425	$698,775	$1,507,275
Less: Expected beginning inventory	175,000selected answer correct	192,500selected answer correct	211,750selected answer correct	232,925selected answer correct	192,500selected answer correct
Purchases	$367,500	$404,250	$444,675	$465,850	$1,314,775

4. 4. Cash disbursements budget: (Round your inventory purchases up to the nearest whole dollar.)

need help in 4-9

	20x1
	January	February	March	First Quarter
Inventory purchases:
Cash payments for purchases during the current month	$50
Cash payments for purchases during the preceding month
Total cash payments for inventory purchases	$50	$0	$0	$0
Other expenses:
Sales salaries
Advertising and promotion
Administrative salaries
Interest on bonds
Property taxes
Sales commissions
Total cash payments for other expenses	$0	$0	$0	$0
Total cash disbursements

5. 5. Complete the first three lines of the summary cash budget. Then do the analysis of short-term financing needs in requirement 6. Then finish requirement 5.

	20x1
	January	February	March	First Quarter
Cash receipts (from part 2)
Less: Cash disbursements (from part 4)
Change in cash balance during period due to operations	$0	$0	$0	$0
Sale of marketable securities (1/2/x1)
Proceeds from bank loan (1/2/x1)
Purchase of equipment
Repayment of bank loan (3/31/x1)
Interest on bank loan
Payment of dividends
Change in cash balance during first quarter
Cash balance, 1/1/x1
Cash balance, 3/31/x1

6. Calculation of required short-term borrowing.


Projected cash balance as of December 31, 20x0
Less: Minimum cash balance
Cash available for equipment purchases	$0
Projected proceeds from sale of marketable securities
Cash available	$0
Less: Cost of investment in equipment
Required short-term borrowing	$0

7. 7. Prepare Intercoastal Electronics budgeted income statement for the first quarter of 20x1. (Ignore income taxes.)

eBook

Check my workCheck My Work button is now enabled

Item 7

Required information

Skip to question

[The following information applies to the questions displayed below.] We really need to get this new material-handling equipment in operation just after the new year begins. I hope we can finance it largely with cash and marketable securities, but if necessary we can get a short-term loan down at MetroBank. This statement by Beth Davies-Lowry, president of Intercoastal Electronics Company, concluded a meeting she had called with the firms top management. Intercoastal is a small, rapidly growing wholesaler of consumer electronic products. The firms main product lines are small kitchen appliances and power tools. Marcia Wilcox, Intercoastals General Manager of Marketing, has recently completed a sales forecast. She believes the companys sales during the first quarter of 20x1 will increase by 10 percent each month over the previous months sales. Then Wilcox expects sales to remain constant for several months. Intercoastals projected balance sheet as of December 31, 20x0, is as follows:


Cash	$	55,000
Accounts receivable		280,000
Marketable securities		15,000
Inventory		192,500
Buildings and equipment (net of accumulated depreciation)		675,000
Total assets	$	1,217,500
Accounts payable	$	257,250
Bond interest payable		8,250
Property taxes payable		4,800
Bonds payable (6%; due in 20x6)		330,000
Common stock		500,000
Retained earnings		117,200
Total liabilities and stockholders equity	$	1,217,500

Jack Hanson, the assistant controller, is now preparing a monthly budget for the first quarter of 20x1. In the process, the following information has been accumulated:

Projected sales for December of 20x0 are $500,000. Credit sales typically are 70 percent of total sales. Intercoastals credit experience indicates that 20 percent of the credit sales are collected during the month of sale, and the remainder are collected during the following month.
Intercoastals cost of goods sold generally runs at 70 percent of sales. Inventory is purchased on account, and 30 percent of each months purchases are paid during the month of purchase. The remainder is paid during the following month. In order to have adequate stocks of inventory on hand, the firm attempts to have inventory at the end of each month equal to half of the next months projected cost of goods sold.
Hanson has estimated that Intercoastals other monthly expenses will be as follows:

Sales salaries $ 35,000

Advertising and promotion 16,000

Administrative salaries 35,000

Depreciation 20,000

Interest on bonds 1,650

Property taxes 1,200

In addition, sales commissions run at the rate of 3 percent of sales.
Intercoastals president, Davies-Lowry, has indicated that the firm should invest $105,000 in an automated inventory-handling system to control the movement of inventory in the firms warehouse just after the new year begins. These equipment purchases will be financed primarily from the firms cash and marketable securities. However, Davies-Lowry believes that Intercoastal needs to keep a minimum cash balance of $40,000. If necessary, the remainder of the equipment purchases will be financed using short-term credit from a local bank. The minimum period for such a loan is three months. Hanson believes short-term interest rates will be 10 percent per year at the time of the equipment purchases. If a loan is necessary, Davies-Lowry has decided it should be paid off by the end of the first quarter if possible.
Intercoastals board of directors has indicated an intention to declare and pay dividends of $75,000 on the last day of each quarter.
The interest on any short-term borrowing will be paid when the loan is repaid. Interest on Intercoastals bonds is paid semiannually on January 31 and July 31 for the preceding six-month period.
Property taxes are paid semiannually on February 28 and August 31 for the preceding six-month period.

Required: Prepare Intercoastal Electronics Companys master budget for the first quarter of 20x1 by completing the following schedules and statements.

7. Prepare Intercoastal Electronics budgeted income statement for the first quarter of 20x1. (Ignore income taxes.)

INTERCOASTAL ELECTRONICS COMPANY
Budgeted Income Statement
For the First Quarter of 20x1


		$0
Selling and administrative expenses:









Total selling and administrative expenses		0

8. 8. Prepare Intercoastal Electronics budgeted statement of retained earnings for the first quarter of 20x1.

INTERCOASTAL ELECTRONICS COMPANY
Budgeted Statement of Retained Earnings
For the First Quarter of 20x1
Retained earnings, 12/31/x0


Retained earnings, 3/31/x1

9. Prepare Intercoastal Electronics budgeted balance sheet as of March 31, 20x1. (Hint: On March 31, 20x1, Bond Interest Payable is $3,300 and Property Taxes Payable is $1,200.) (Round your answers to the nearest whole dollar.)