Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparation of the master budget for the first quarter: a. As of December 31 (the end of the prior quarter), the company's general ledger showed the following account balances: Debits Credits Cash $ 48,000 216,000 57,000 371,000 Accounts receivable Inventory Buildings and equipment (net) Accounts payable Capital shares Retained earnings $ 94,000 480, 000 118,000 $692,000 $692,000 b. Actual sales for December and budgeted sales for the next four months are as follows: December (actual) January February March April $270,000 380,000 580,000 280,000 180,000 c. 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. d. The company's gross margin is 40% of sales. e. Monthly expenses are budgeted as follows: salaries and wages, $28,000 per month; advertising, $64,000 per month; shipping. 5%. of sales; depreciation, $15.000 per month; other expenses, 3% of sales. f. At the end of each month, inventory is to be on hand equal to 25% of the following month's sales needs, stated at cost. g. One-half of a month's inventory purchases are paid for in the month of purchase; the other half are paid for in the following month. h. During February, the company will purchase a new copy machine for $1,000 cash, During March, other equipment will be purchased for cash at a cost of $80,000. I. During January, the company will declare and pay $43,000 in cash dividends. The company must maintain a minimum cash balance of $31,000. An open line of credit is available at a local bank for any borrowing that may be needed during the quarter. All borrowing is done at the beginning of a month, and all repayments are made at the end of a month. Borrowings and repayments of principal must be in multiples of S1,000. Interest is paid only at the time of payment of principal. The annual interest rate is 12%. (Figure interest on whole months, e.g., 1/12, 2/12.) 1. Schedule of expected cash collections. HILLYARD COMPANY Schedule of Expected Cash Collections January February March Quarter Cash sales 76,000 $ 116,000 $ 56,000 $ 248,000 Credit sales 216,000 304,000 464,000 984,000 Total cash collections $ 292,000 $ 420,000 $ 520,000 $1,232,000 es 2-a. Inventory purchases budget. HILLYARD COMPANY Inventory Purchases Budget January February March Quarter Budgeted cost of goods sold Add: Desired ending inventory Total needs Deduct: Beginning inventory Required inventory production 2-b. Schedule of cash disbursements for purchases. HILLYARD COMPANY Schedule of Cash Disbursements for Purchases January February March Quarter December purchases January purchases February purchases March purchases Total cash disbursements for purchases 2$ 3. Schedule of cash disbursements for expenses. HILLYARD COMPANY Schedule of Cash Disbursements for Operating Expenses January February March Quarter 2$ 0 $ Total cash disbursements for operating expenses 4. Cash budget. (Roundup "Borrowing" and "Repayments" answers to the nearest whole dollar amount. Any "Repayments" and "Interest" should be indicated by a minus sign.) HILLYARD COMPANY Cash Budget January February March Quarter Total cash available Deduct: Disbursements: Total disbursements Excess (deficiency) of cash Financing: Total financing 5. Prepare an income statement for the quarter ending March 31. HILLYARD COMPANY Income Statement For the Quarter Ended March 31 Deduct: Cost of goods sold: Goods available for sale Deduct: Operating expenses: 6. Prepare a balance sheet as of March 31. HILLYARD COMPANY Balance Sheet As of March 31 Assets Current assets: Total current assets Total assets Liabilities and Shareholders' Equity Current liabilities: Stockholders' equity: Total shareholders' equity Total liabilities and shareholders' equity Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparation of the master budget for the first quarter: a. As of December 31 (the end of the prior quarter), the company's general ledger showed the following account balances: Debits Credits Cash $ 48,000 216,000 57,000 371,000 Accounts receivable Inventory Buildings and equipment (net) Accounts payable Capital shares Retained earnings $ 94,000 480, 000 118,000 $692,000 $692,000 b. Actual sales for December and budgeted sales for the next four months are as follows: December (actual) January February March April $270,000 380,000 580,000 280,000 180,000 c. 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. d. The company's gross margin is 40% of sales. e. Monthly expenses are budgeted as follows: salaries and wages, $28,000 per month; advertising, $64,000 per month; shipping. 5%. of sales; depreciation, $15.000 per month; other expenses, 3% of sales. f. At the end of each month, inventory is to be on hand equal to 25% of the following month's sales needs, stated at cost. g. One-half of a month's inventory purchases are paid for in the month of purchase; the other half are paid for in the following month. h. During February, the company will purchase a new copy machine for $1,000 cash, During March, other equipment will be purchased for cash at a cost of $80,000. I. During January, the company will declare and pay $43,000 in cash dividends. The company must maintain a minimum cash balance of $31,000. An open line of credit is available at a local bank for any borrowing that may be needed during the quarter. All borrowing is done at the beginning of a month, and all repayments are made at the end of a month. Borrowings and repayments of principal must be in multiples of S1,000. Interest is paid only at the time of payment of principal. The annual interest rate is 12%. (Figure interest on whole months, e.g., 1/12, 2/12.) 1. Schedule of expected cash collections. HILLYARD COMPANY Schedule of Expected Cash Collections January February March Quarter Cash sales 76,000 $ 116,000 $ 56,000 $ 248,000 Credit sales 216,000 304,000 464,000 984,000 Total cash collections $ 292,000 $ 420,000 $ 520,000 $1,232,000 es 2-a. Inventory purchases budget. HILLYARD COMPANY Inventory Purchases Budget January February March Quarter Budgeted cost of goods sold Add: Desired ending inventory Total needs Deduct: Beginning inventory Required inventory production 2-b. Schedule of cash disbursements for purchases. HILLYARD COMPANY Schedule of Cash Disbursements for Purchases January February March Quarter December purchases January purchases February purchases March purchases Total cash disbursements for purchases 2$ 3. Schedule of cash disbursements for expenses. HILLYARD COMPANY Schedule of Cash Disbursements for Operating Expenses January February March Quarter 2$ 0 $ Total cash disbursements for operating expenses 4. Cash budget. (Roundup "Borrowing" and "Repayments" answers to the nearest whole dollar amount. Any "Repayments" and "Interest" should be indicated by a minus sign.) HILLYARD COMPANY Cash Budget January February March Quarter Total cash available Deduct: Disbursements: Total disbursements Excess (deficiency) of cash Financing: Total financing 5. Prepare an income statement for the quarter ending March 31. HILLYARD COMPANY Income Statement For the Quarter Ended March 31 Deduct: Cost of goods sold: Goods available for sale Deduct: Operating expenses: 6. Prepare a balance sheet as of March 31. HILLYARD COMPANY Balance Sheet As of March 31 Assets Current assets: Total current assets Total assets Liabilities and Shareholders' Equity Current liabilities: Stockholders' equity: Total shareholders' equity Total liabilities and shareholders' equity
Expert Answer:
Answer rating: 100% (QA)
Sales Budget February 580000 January March Quarter Budgeted Sales value 380000 280000 1240000 1 Expe... View the full answer
Related Book For
Managerial Accounting
ISBN: 978-1259307416
16th edition
Authors: Ray Garrison, Eric Noreen, Peter Brewer
Posted Date:
Students also viewed these accounting questions
-
Chris Corporation prepares its master budget on a quarterly basis. The following data have been assembled to assist in the preparation of the master budget for the second quarter of 2019: Actual...
-
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...
-
The following data have been reported by Shen and Smith for benzene (Bz) adsorption on silica gel [16]: a) Do these data better fit a single site or a dual site Langmuir isotherm? Why? b) Assuming...
-
Prepare a statement of profit or loss and other comprehensive income( year ending 31 march 2023) , and a statement of financial position as at 31 march 2023 for the Batliss Plc Bayliss Plc is a...
-
Compare and contrast the terms tool, method, and technique as they apply to forensic accounting.
-
Simplify. Assume that all variables represent positive real numbers. m 3 V q
-
Under appropriate conditions, water flowing from a faucet, onto a flat plate, and over the edge of the plate can produce a circular hydraulic jump as shown in Fig. P10.77 and Video V10.12. Consider a...
-
Pin Corporation paid $1,800,000 for a 90 percent interest in San Corporation on January 1, 2011; San's total book value was $1,800,000. The excess was allocated as follows: $60,000 to undervalued...
-
A 16.0 cm diameter coil consists of 29 turns of cylindrical copper wire 3.20 mm in diameter. A uniform magnetic field, perpendicular to the plane of the coil, changes at a rate of 8.00 10 -3 T/s....
-
The following rates were observed for a first-order, irreversible reaction, carried out on a spherical catalyst: dp = 0.625 cm robs=0.09 mol/gcat.hr dp = 0.10 cm Tobs = 0.275 mol/gcat.hr Strong...
-
Which of the following is not true with respect to the Accounting Rate of Return (ARR)? a) It is based on accounting concepts such as accounting profit and depreciation. b) It takes account of the...
-
How are cost driver rates selected in activity-based costing system?
-
How do activity-based costing systems avoid distortions in tracing costs to products?
-
Emily is 15. Until recently, she had no apparent serious problems. Last year, however, her parents got divorced, she broke up with her boyfriend, and her grades began to suffer. Emily lives with her...
-
What do the terms activity cost driver and activity cost driver rates mean?
-
Would it be permissible to allocate all vocational training funds for students with disabilities to separate programs? Should all vocational training programs integrate students with disabilities and...
-
Your friend is very happy because his real wage has increased unexpectedly. Explain, using the concepts of real income, and nominal income, anticipated and unanticipated inflation rate, how is this...
-
You are a Loan Officer with an Investment Bank. Today you need to set your lending parameters. They are: LTV: 55% 10 Year T-Bill: TBD Rate Markup: 300 Basis Points Term: 30 Years Amortization: 30...
-
Lane Company manufactures a single product that requires a great deal of hand labor. Over-head cost is applied on the basis of standard direct labor-hours. Variable manufacturing overhead should be $...
-
What is the difference between capital budgeting screening decisions and capital budgeting preference decisions?
-
The contribution format income statement for Huerra Company for last year is given below: The company had average operating assets of $2,000,000 during the year. Required: 1. Compute the companys...
-
The Hagen-Poiseuille equation (Equation 6.11) describes the laminar flow of a Newtonian fluid in a tube. Since a Newtonian fluid is defined by the relation $\tau=\mu \dot{\gamma}$, rearrange the...
-
Derive the relation between the friction factor and Reynolds number in turbulent flow for smooth pipe (Equation 6.34), starting with the von Karman equation for the velocity distribution in the...
-
Evaluate the kinetic energy correction factor $\alpha$ in the Bernoulli equation for turbulent flow assuming the $1 / 7$ power law velocity profile (Equation 6.36) is valid. Repeat this for laminar...
Study smarter with the SolutionInn App