Question

In: Accounting

Edmonds Company, a sports specialty store, prepares its master budget on a quarterly basis. The following...

Edmonds Company, a sports 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:

Edmonds Company Balance Sheet December 31, 2016
Cash $48,000
Accounts receivable $84,000
Inventory $80,000
Buildings and equipment (net) $490,000 $702,000
Accounts payable $90,000
Common stock $500,000
Retained earnings $112,000 $702,000

Information from marketing regarding sales:

Actual Sales for December were $280,000. Sales Projections for January through April are:

  • January: $400,000
  • February: $500,000
  • March: $300,000
  • April: $200,000

Sales are 70% for cash and 30% 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 50% of sales. (In other words, cost of goods sold is 50% 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 for the quarter. Each month’s ending inventory should equal 40% of the following month’s cost of goods sold. The December 31 ending inventory can be found in the financial statement information above. One-half of a month’s inventory purchases is paid for in the month of purchase; the other half is paid the following month. The December purchases are the amount of Accounts Payable shown in the financial statement information above.

During February, the company will purchase a new t-shirt making machine for $150,000 cash. During March, other equipment will be purchased for cash at a cost of $90,000. During January, the company will declare and pay $55,000 in cash dividends. Management MUST 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 - if it is able will repay loans in total.

Prepare the following in good form (meaning clearly labeled) for January, February and March using Excel.

  1. Schedule of Cash Collections (5 points)
  2. A Schedule of Merchandise Purchases (also called Merchandise Purchase Budget) (10 points)
  3. A Schedule of Cash Disbursements for Inventory Purchases (10 points)
  4. A Schedule of Cash Disbursements for Expenses (10 points)
  5. Cash Budget (10 points)
  6. Indicate the amount borrowed and load balance ignoring interest (5 points)

Solutions

Expert Solution

Answer is given below


Related Solutions

Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The...
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 $ 58,000 Accounts receivable 214,400 Inventory 60,450 Buildings and equipment (net) 368,000 Accounts payable $ 90,525 Common stock 500,000 Retained earnings 110,325 $ 700,850 $ 700,850 Actual sales...
Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The...
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: Debits Credits Cash $ 48,000 Accounts receivable 224,000 Inventory 60,000 Buildings and equipment (net) 370,000 Accounts payable $ 93,000 Common stock 500,000 Retained earnings 109,000 $ 702,000 $ 702,000...
Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The...
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: Debits Credits Cash $ 40,000 Accounts receivable 200,000 Inventory 57,750 Buildings and equipment (net) 350,000 Accounts payable $ 85,125 Common stock 500,000 Retained earnings 62,625 $ 647,750 $ 647,750...
Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The...
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%u2019s general ledger showed the following account balances: Cash $47,000 Accounts receivable $205,600 Inventory $58,800 Buildings and equipment, net $357,000 Accounts payable $87,225 Common stock $500,000 Retained earnings $81175 Actual sales for December and budgeted sales for...
Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The...
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: Debits Credits Cash $ 42,000 Accounts receivable 201,600 Inventory 58,050 Buildings and equipment (net) 352,000 Accounts payable $ 85,725 Common stock 500,000 Retained earnings 67,925 $ 653,650 $ 653,650...
Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The...
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 $ 64,000 Accounts receivable 219,200 Inventory 61,350 Buildings and equipment (net) 374,000 Accounts payable $ 92,325 Common stock 500,000 Retained earnings 126,225 $ 718,550 $ 718,550 Actual sales...
Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The...
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 $ 61,000 Accounts receivable 216,800 Inventory 60,900 Buildings and equipment (net) 371,000 Accounts payable $ 91,425 Common stock 500,000 Retained earnings 118,275 $ 709,700 $ 709,700 Actual sales...
Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The...
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 $ 50,000 Accounts receivable 208,000 Inventory 59,250 Buildings and equipment (net) 360,000 Accounts payable $ 88,125 Common stock 500,000 Retained earnings 89,125 $ 677,250 $ 677,250 Actual sales...
Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The...
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 $ 60,000 Accounts receivable 216,000 Inventory 60,750 Buildings and equipment (net) 370,000 Accounts payable $ 91,125 Common stock 500,000 Retained earnings 115,625 $ 706,750 $ 706,750 Actual sales...
Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The...
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 $ 64,000 Accounts receivable 219,200 Inventory 61,350 Buildings and equipment (net) 374,000 Accounts payable $ 92,325 Common stock 500,000 Retained earnings 126,225 $ 718,550 $ 718,550 Actual sales...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT