"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 shortterm loan down at MetroBank." This statement by Beth Davies-Lowry, president of Intercoastal Electronics Company, concluded a meeting she had called with the firm's top management. Intercoastal is a small, rapidly growing wholesaler of consumer electronic products. The firm's main product lines are small kitchen appliances and power tools. Marcia Wilcox, Intercoastal's General Manager of Marketing, has recently completed a sales forecast. She believes the company's sales during the first quarter of 20x1 will increase by 10 percent each month over the previous month's sales. Then Wilcox expects sales to remain constant for several months. Intercoastal's projected balance sheet as of December 31, 20x0, is as follows:
Cash........................................................................................................ $ 35,000
Accounts receivable................................................................................. 270,000
Marketable securities................................................................................. 15,000
Inventory................................................................................................. 154,000
Buildings and equipment (net of accumulated depreciation).................. 626,000
Total assets.......................................................................................... $1,100,000
Accounts payable.................................................................................. $ 176,400
Bond interest payable................................................................................ 12,500
Property taxes payable................................................................................. 3,600
Bonds payable (10%; due in 20x6)......................................................... 300,000
Common stock........................................................................................ 500,000
Retained earnings....................................................................................107,500
Total liabilities and stockholders' equity........................................... $1,100,000
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:
1. Projected sales for December of 20x0 are $400,000. Credit sales typically are 75 percent of total sales. Intercoastal's credit experience indicates that 10 percent of the credit sales are collected during the month of sale, and the remainder are collected during the following month.
2. Intercoastal's cost of goods sold generally runs at 70 percent of sales. Inventory is purchased on account, and 40 percent of each month's 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 month's projected cost of goods sold.
3. Hanson has estimated that Intercoastal's other monthly expenses will be as follows:
Sales salaries...................................................................................... $21,000
Advertising and promotion................................................................. 16,000
Administrative salaries........................................................................ 21,000
Depreciation........................................................................................ 25,000
Interest on bonds.................................................................................. 2,500
Property taxes.......................................................................................... 900
In addition, sales commissions run at the rate of 1 percent of sales.
4. Intercoastal's president, Davies-Lowry, has indicated that the firm should invest $125,000 in an automated inventory-handling system to control the movement of inventory in the firm's warehouse just after the new year begins. These equipment purchases will be financed primarily from the firm's cash and marketable securities. However, Davies-Lowry believes that Intercoastal needs to keep a minimum cash balance of $25,000. If necessary, the remainder of the equipment purchases will be financed using shortterm 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.
5. Intercoastal's board of directors has indicated an intention to declare and pay dividends of $50,000 on the last day of each quarter.
6. The interest on any short-term borrowing will be paid when the loan is repaid. Interest on Intercoastal's bonds is paid semiannually on January 31 and July 31 for the preceding six-month period.
7. Property taxes are paid semiannually on February 28 and August 31 for the preceding six-month period.
Required:
Prepare Intercoastal Electronics Company's master budget for the first quarter of 20x1 by completing the following schedules and statements.
1. Sales budget:

2. Cash receipts budget:

3. Purchases budget:

4. Cash disbursements budget:

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).
Summary cash budget:

6. Analysis of short-term financing needs:
Projected cash balance as of December 31, 20x0.............................................. $
Less: Minimum cash balance............................................................................ _____________
Cash available for equipment purchases............................................................ $
Projected proceeds from sale of marketable securities........................................ _____________
Cash available.................................................................................................... $
Less: Cost of investment in equipment............................................................... _____________
Required short-term borrowing.......................................................................... _____________
7. Prepare Intercoastal Electronics' budgeted income statement for the first quarter of 20x1. (Ignore income taxes.)
8. Prepare Intercoastal Electronics' budgeted statement of retained earnings for the first quarter of 20x1.
9. Prepare Intercoastal Electronics' budgeted balance sheet as of March 31, 20x1.

20x0 20x1 December January February March 1st Quarter Total sales Cash sales Sales on account 20x1 January February March st Quarter Cash sales Cash collections from credit sales made during current month Cash collections from credit sales made during preceding month Total cash receipts 20x0 20x1 Decebe January February March 1st Quarter Budgeted cost of goods sold Add: Desired ending inventory Total goods needed Less: Expected beginning inventory Purchases 20x1 January February March st Quarter Inventory purchases: Cash payments for purchases during the current month . Cash payments for purchases during the preceding month Total cash payments for inventory purchases Other expenses: Sales salaries Advertising and promotio. Administrative salaries Interest on bonds Property taxes Sales commissions Total cash payments for other expenses.. Total cash disbursements "40% of the current month's purchases (schedule 3). .60% of the prior month's purchases (schedule 3. Bond Interest Is pald every stx months, on January 31 and July 31. Property taxes also are pald every six months, on February 28 and August 31. 20x1 January FebruaryMarch 1st Quarter Cash receipts (from schedule 2) Less: Cash disbursements (from schedule 4 Change in cash balance during period due to operations Sale of marketable securities (1/2x1) Proceeds from bank loan (1/2/x1) Purchase of equipment Repayment of bank loan (3/31/x1) nterest on bank loan Payment of dividends Change in cash balance during first quarter Cash balance, 3/31x1