90.2K

Verified Solution

Link Copied!

please help finish/check work

Hillyard Company, an office supplles 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: a. As of December 31(the end of the prior quarter), the company's general ledger showed the following account balances Credits Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Common stock Retained earnings Debits $ 64,000 219,200 61,350 374,000 $ 92,325 500,000 126, 225 5 718,550 5 718,550 b. Actual sales for December and budgeted sales for the next four months are as follows: December (actual) January February March 5 274,000 $ 409,000 5600,000 $11,000 $ 217.000 April 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. (In other words, cost of goods sold is 60% of sales) e. Monthly expenses are budgeted as follows. salaries and wages, $39.000 per month advertising $57.000 per month, shipping,5% of sales, other expenses, 3% of sales. Depreciation, including depreciation on new assets acquired during the quarter, will be $45,940 for the quarter . 1. Each month's ending inventory should equal 25% of the following month's cost of goods sold. g. 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 h. During February, the company will purchase a new copy machine for $3,400 cash. During March, other equipment will be purchased for cash at a cost of $82,000 During January, the company will declare and pay $45,000 in cash dividends 3. 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. Preoare a balance sheet as of March 31 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. Complete this question by entering your answers in the tabs below. Required i Required 2A Required 2B Required 3 Required 4 Required 5 Prepare an absorption costing income statement for the quarter ending March 31. 4 Hillyard Company Innm estamant Prepare an absorption costing income statement for the quarter ending March 31. Hillyard Company Income Statement For the Quarter Ended March 31 Sales 1,336,000 Cost of goods sold: 801,600 534,400 1,336,000 1,336,000 0 Selling and administrative expenses Salaries and wages 117,000 171.000 66,800 40.480 45,940 440,820 Cost of goods sold 801.600 534,400 1,336,000 1,336,000 0 Selling and administrative expenses. Salaries and wages 117.000 171,000 66,800 40,480 45,940 440,820 93,580 975,620 Interest expense Net income (975,620) 2,070 (977 690)

Answer & Explanation Solved by verified expert

See Answer