Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The following dat…
The following solution is suggested to handle the subject “Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The following dat…“. Let’s keep an eye on the content below!
Question “Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The following dat…”
Hillyard Company, an office supplies specialty store, prepares
its master budget on a quarterly basis. The following data have
been assembled to assist in preparing the master budget for the
first quarter:
As of December 31 (the end of the prior quarter), the company’s
general ledger showed the following account balances:
Cash | $ | 56,000 | ||
Accounts receivable | 212,800 | |||
Inventory | 60,150 | |||
Buildings and equipment (net) | 366,000 | |||
Accounts payable | $ | 89,925 | ||
Common stock | 500,000 | |||
Retained earnings | 105,025 | |||
$ | 694,950 | $ | 694,950 | |
Actual sales for December and budgeted sales for the next four
months are as follows:
December(actual) | $ | 266,000 |
January | $ | 401,000 |
February | $ | 598,000 |
March | $ | 313,000 |
April | $ | 209,000 |
Sales are 20% for cash and 80% on credit. All payments on credit
sales are collected in the month following sale. The accounts
receivable at December 31 are a result of December credit
sales.The company’s gross margin is 40% of sales. (In other words,
cost of goods sold is 60% of sales.)Monthly expenses are budgeted as follows: salaries and wages,
$31,000 per month: advertising, $65,000 per month; shipping, 5% of
sales; other expenses, 3% of sales. Depreciation, including
depreciation on new assets acquired during the quarter, will be
$44,660 for the quarter.Each month’s ending inventory should equal 25% of the following
month’s cost of goods sold.One-half of a month’s inventory purchases is paid for in the
month of purchase; the other half is paid in the following
month.During February, the company will purchase a new copy machine
for $2,600 cash. During March, other equipment will be purchased
for cash at a cost of $78,000.During January, the company will declare and pay $45,000 in cash
dividends.Management wants to maintain a minimum cash balance of $30,000.
The company has an agreement with a local bank that allows the
company to borrow in increments of $1,000 at the beginning of each
month. The interest rate on these loans is 1% per month and for
simplicity we will assume that interest is not compounded. The
company would, as far as it is able, repay the loan plus
accumulated interest at the end of the quarter.
Required:
Using the data above, complete the following statements and
schedules for the first quarter:
1. Schedule of expected cash collections:
2-a. Merchandise purchases budget:
2-b. Schedule of expected cash disbursements for merchandise
purchases:
3. Cash budget:
4. Prepare an absorption costing income statement for the
quarter ending March 31.
5. Prepare a balance sheet as of March 31.
Answer
Conclusion
Above is the solution for “Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The following dat…“. We hope that you find a good answer and gain the knowledge about this topic of business.