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