In: Accounting
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 $ 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 for December and budgeted sales for the next four months are as follows: December (actual) $ 270,000 January $ 405,000 February $ 602,000 March $ 317,000 April $ 213,000 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, $35,000 per month: advertising, $61,000 per month; shipping, 5% of sales; other expenses, 3% of sales. Depreciation, including depreciation on new assets acquired during the quarter, will be $45,300 for the quarter. Each month’s ending inventory should equal 25% of the following month’s cost of goods sold. 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. During February, the company will purchase a new copy machine for $3,000 cash. During March, other equipment will be purchased for cash at a cost of $80,000. 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: 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.
1) | Schedule of Expected cash collections | |||||
January | Feburary | March | Quarter | |||
Cash sales | 81000 | 120400 | 63400 | 264800 | ||
Credit sales | 216,000 | 324000 | 481600 | 1,021,600 | ||
total collections | 297000 | 444400 | 545000 | 1286400 | ||
Accounts receivable at march 31= 317,000*80%=253,600 | ||||||
2-a) | Merchandise purchase budget | |||||
January | Feburary | March | Quarter | |||
budgeted cost of goods sold | 243000 | 361200 | 190200 | 794400 | ||
Add:Ending inventory | 90300 | 47550 | 31950 | 31,950 | ||
total needs | 333300 | 408750 | 222150 | 826350 | ||
less Beginning inventory | 60,750 | 90,300 | 47,550 | 60,750 | ||
Required purchases | 272,550 | 318,450 | 174,600 | 765,600 | ||
2-b) | Schedule of Expected cash disbursement for Merchandise purchase | |||||
January | Feburary | March | Quarter | |||
December purchases | 91,125 | 91,125 | ||||
january purchases | 136275 | 136275 | 272550 | |||
Feburary purchases | 159225 | 159225 | 318450 | |||
march purchases | 87300 | 87300 | ||||
total cash disbursement for purchases | 227,400 | 295500 | 246525 | 769,425 | ||
Accounts payable= | 87,300 | |||||
3) | Cash budget | |||||
January | Feburary | March | Quarter | |||
Beginning cash balance | 60,000 | 30,200 | 31940 | 60,000 | ||
Add cash collections | 297000 | 444400 | 545000 | 1286400 | ||
total cash available | 357,000 | 474600 | 576940 | 1,346,400 | ||
less cash disbursements | ||||||
purchase of inventory | 227,400 | 295500 | 246525 | 769,425 | ||
selling and adm expense | 128400 | 144160 | 121360 | 393920 | ||
purchase of equipment | 0 | 3,000 | 80,000 | 83000 | ||
cash dividends | 45,000 | 0 | 0 | 45,000 | ||
total cash disbursement | 400,800 | 442660 | 447885 | 1,291,345 | ||
Excess(Deficiency) of cash | -43,800 | 31940 | 129055 | 55,055 | ||
Financing | ||||||
Borrowings | 74,000 | 0 | 0 | 74,000 | ||
Repayments | 0 | 0 | -74,000 | -74000 | ||
interest | 0 | 0 | -2,220 | -2220 | ||
total financing | 74,000 | 0 | -76220 | -2,220 | ||
ending cash balance | 30,200 | 31940 | 52835 | 52,835 | ||
interest expense = 74000*1%*3 | ||||||
2220 | ||||||
4) | income statememt | |||||
Sales | 1324000 | |||||
cost of goods sold | ||||||
Beginning invnetory | 60,750 | |||||
Add purchases | 765,600 | |||||
cost of goods avaialble | 826,350 | |||||
less ending inventory | 31,950 | 794,400 | ||||
Gross profit | 529,600 | |||||
Selling and administrative exp | ||||||
Salaries and wages | 105,000 | |||||
Advertising | 183,000 | |||||
shiiping 5% of sales | 66200 | |||||
other expense 3% of sales | 39720 | |||||
Depreciation | 45,300 | 439,220 | ||||
operating income | 90,380 | |||||
less interest expense | 2,220 | |||||
Net income | 88,160 | |||||
5) | Balance sheet | |||||
Asses | ||||||
current assets | ||||||
cash | 52835 | |||||
Account receivable | 253,600 | |||||
inventory | 31,950 | |||||
total current assets | 338,385 | |||||
buildings and Equipment (net) | 407,700 | |||||
total assets | 746,085 | |||||
liabilities & stockholders Equity | ||||||
current liabilities | ||||||
Accounts payable | 87,300 | |||||
total current liabilities | 87,300 | |||||
Stockholders Equity | ||||||
common stock | 500,000 | |||||
Retained earnings | 158,785 | |||||
total stockholders equity | 658,785 | |||||
total liabilities & stockholders equity | 746,085 |