Master BudgetManufacturer

Wild Wood Company's management asks you to prepare its master budget using the following information. The budget is to cover the months of April, May, and June of 2015.

Additional Information

1. Sales for March total 10,000 units. Each month's sales are expected to exceed the prior month's results by 5%. The product's selling price is $25 per unit.

2. Company policy calls for a given month's ending inventory to equal 80% of the next month's expected unit sales. The March 31 inventory is 8,400 units, which complies with the policy. The purchase price is $15 per unit.

3. Sales representatives' commissions are 12.5% of sales and are paid in the month of the sales. The sales manager's monthly salary will be $3,500 in April and $4,000 per month thereafter.

4. Monthly general and administrative expenses include $8,000 administrative salaries, $5,000 depreciation, and 0.9% monthly interest on the long-term note payable.

5. The company expects 30% of sales to be for cash and the remaining 70% on credit. Receivables are collected in full in the month following the sale (none is collected in the month of the sale).

6. All merchandise purchases are on credit, and no payables arise from any other transactions. One month's purchases are fully paid in the next month.

7. The minimum ending cash balance for all months is $50,000. If necessary, the company borrows enough cash using a short-term note to reach the minimum. Short-term notes require an interest payment of 1% at each month-end (before any repayment). If the ending cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable balance.

8. Dividends of $100,000 are to be declared and paid in May.

9. No cash payments for income taxes are to be made during the second calendar quarter. Income taxes will be assessed at 35% in the quarter.

10. Equipment purchases of $55,000 are scheduled for June.

Required Prepare the following budgets and other financial information as required:

5. Expected cash receipts from customers and the expected June 30 balance of accounts receivable.

6. Expected cash payments for purchases and the expected June 30 balance of accounts payable.

7. Cash budget.

8. Budgeted income statement, statement of retained earnings & balance sheet.

WILD WOOD COMPANY Balance Sheet March 3I,2015 Assets Liabilities and Equity Cash 50,000 Accounts payable $156.000 Accounts receivable 175.000 Short-term notes payable 12.000 Inventory 126,000 Total current liabilities 168,000 Total current assets 35 I,000 Long-term note payable 200.000 Equipment, gross 480,000 Total liabilities 368.000 235.000 Accumulated depreciation (90.000) Common stock Equipment, net 390.000 Retained earnings 138.000 Total stockholders' equity 373.000 Total assets $741.000 Total liabilities and equity $74I,000 WILD WOOD COMPANY Balance Sheet March 3I,2015 Assets Liabilities and Equity Cash 50,000 Accounts payable $156.000 Accounts receivable 175.000 Short-term notes payable 12.000 Inventory 126,000 Total current liabilities 168,000 Total current assets 35 I,000 Long-term note payable 200.000 Equipment, gross 480,000 Total liabilities 368.000 235.000 Accumulated depreciation (90.000) Common stock Equipment, net 390.000 Retained earnings 138.000 Total stockholders' equity 373.000 Total assets $741.000 Total liabilities and equity $74I,000