accounting 565 – Essay Writers

Hillyard Company (50 points)    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 $48,000 (debit)Accounts receivable $224,000 (debit)Inventory $60,000 (debit)Buildings and equipment, net $370,000 (debit)Accounts payable $93,000 (credit)Capital stock $500,000 (credit)Retained earnings $109,000 (credit)Actual sales for December and budgeted sales for the next four months are as follows:  December $280,000, January $400,000, February $600,000, March $300,000 and April $200,000.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, $27,000 per month; advertising, $70,000 per month; shipping, 5% of sales; other expenses, 3% of sales.  Depreciation, including depreciation on new assets acquired during the quarter, will be $42,000 per quarter.Each month’s ending inventory should equal 25% of the following month’s cost of goods sold.One half of the 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 $1,700 cash.  During March, other equipment will be purchased for cash at a cost of $84,500.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:Schedule of expected cash collectionsSchedule of Expected Cash Collections JanuaryFebruaryMarchQuarterCash sales$80,000   Credit sales$224,000   Total Collections$304,000   Merchandise purchases budget:Merchandise Purchases Budget JanuaryFebruaryMarchQuarterBudgeted Cost of Goods Sold$240,000*$360,000  Add desired ending inventory$90,000**   Total needs$330,000   Less beginning inventory$60,000   Required purchases$270,000   *$400,000 sales x 60% cost ratio = $240,000** $360,000 x 25% = $90,000Schedule of Expected Cash Disbursements-Merchandise Purchases JanuaryFebruaryMarchQuarterDecember purchases$93,000  $93,000January purchases$135,000$135,000 $270,000February purchases    March purchases    Total disbursements$228,000   Complete the following:Schedule of Expected Cash Disbursements-Selling and Administrative Expenses JanuaryFebruaryMarchQuarterSalaries and wages$27,000   Advertising$70,000   Shipping$20,000   Other expenses$12,000   Total disbursements$129,000   Complete the following cash budget:Cash Budget JanuaryFebruaryMarchQuarterCash balance, beginning$48,000   Add cash collections$304,000   Total cash available$352,000   Less cash disbursements         For inventory$228,000        For selling and admin expenses$129,000        For purchase of equipment——        For cash dividends$45,000   Total cash disbursements$402,000   Excess (deficiency) of cash($50,000)   Financing needed    Cash balance, ending       Do you need a similar assignment done for you from scratch? We have qualified writers to help you. We assure you an A+ quality paper that is free from plagiarism. Order now for an Amazing Discount!Use Discount Code “Newclient” for a 15% Discount!NB: We do not resell papers. Upon ordering, we do an original paper exclusively for you.  “Is this question part of your assignment? We Can Help!”

Thanks for installing the Bottom of every post plugin by Corey Salzano. Contact me if you need custom WordPress plugins or website design.

Looking for a Similar Assignment? Our ENL Writers can help. Get your first order at 15% off!


Hi there! Click one of our representatives below and we will get back to you as soon as possible.

Chat with us on WhatsApp
%d bloggers like this: