5 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: a. As of December 31 (the end of the prior quarter), the company's general ledger showed the following account balances: 20 points Cash eBook Accounts receivable Inventory Buildings and equipment (net) Accounts payable Common stock Retained earnings 43,000 202,400 58,200 353,000 $ 86,025 500,000 70,575 $ 656,600 $ 656,600 References b. Actual sales for December and budgeted sales for the next four months are as follows: December(actual) January February March April $253,000 $388,000 $585,000 $299,000 $196,000 c. 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, $18,000 per month: advertising, $58,000 per month; shipping, 5% of sales; other expenses, 3% of sales. Depreciation, including depreciation on new assets acquired during the quarter, will be $42,580 for the quarter. f. 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. 5 g. One-half of a month's inventory purchases is paid for in the month of purchase; the other half paid in the following month. h. During February, the company will purchase a new copy machine for $1,300 cash. During March, other equipment will be purchased for cash at a cost of $71,500. i. During January, the company will declare and pay $45,000 in cash dividends. j. 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. 20 points eBook Required: Using the data above, complete the following statements and schedules for the first quarter: References 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 1 Required 2A Required 2B Required 3 Required 4 Required 5 Complete the Schedule of expected cash collections: March Schedule of Expected Cash Collections January February Cash sales $ 77,600 Credit sales 202,400 Total collections $ 280,000 $ 0 $ Quarter $ 77,600 202,400 0 $ 280,000 Required 2A > 5 Required: Using the data above, complete the following statements and schedules for the first quarter: 20 points 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. eBook Complete this question by entering your answers in the tabs below. References Required 1 Required 2A Required 2B Required 3 Required 4 Required 5 Complete the merchandise purchases budget: Quarter Merchandise Purchases Budget January February March Budgeted cost of goods sold 232,800* $ 351,000 Add desired ending inventory 87,7507 Total needs 320,550 351,000 Less beginning inventory 58,200 Required purchases $ 262,350 $ 351,000 $ $388,000 sales 5 Required: Using the data above, complete the following statements and schedules for the first quarter: 20 points 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. eBook Complete this question by entering your answers in the tabs below. References Required 1 Required 2A Required 2B Required 3 Required 4 Required 5 Complete the schedule of expected cash disbursements for merchandise purchases. Schedule of Expected Cash Disbursements for Merchandise Purchases January February March Quarter December purchases $ 86,025 $ 86,025 January purchases 131,175 131,175 262,350 February purchases 0 March purchases 0 Total cash disbursements for purchases $ 217,200 $ 131,175 $ 0 $ 348,375 5 Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Required 4 Required 5 20 points Complete the cash budget. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Hillyard Company Cash Budget January February $ 43,000 eBook March Quarter References 280,000 323,000 0 0 0 217,200 107,040 Beginning cash balance Add collections from customers Total cash available Less cash disbursements: Inventory purchases Selling and administrative expenses Equipment purchases Cash dividends Total cash disbursements Excess (deficiency) of cash Financing: Borrowings Repayments Interest Total financing Ending cash balance 45,000 369,240 0 0 0 0 (46,240) 0 0 0 0 0 0 0 (46,240) $ $ 0 $ 0 $ 0 ( Required 2B Required 4 5 Required 1 Required 2A Required 2B Required 3 Required 4 Required 5 Prepare an absorption costing income statement for the quarter ending March 31. 20 points Hillyard Company Income Statement For the Quarter Ended March 31 eBook Cost of goods sold: References 0 0 0 Selling and administrative expenses: 0 0 $ 0 5 Prepare a balance sheet as of March 31. 20 points Hillyard Company Balance Sheet March 31 Assets Current assets: eBook References Total current assets 0 Total assets $ 0 Liabilities and Stockholders' Equity Current liabilities: Stockholders' equity: 0 Total liabilities and stockholders' equity $ 0