AutoSave OFF A SU 8 = WHW question - Saved to my Mac Home Insert Draw Design Layout References Mailings Review View Tell me Share Comments Calibri (Bo... 12 "Ai Aa A AJ AaBbCcDdEe AaBbCcDdEe AaBbCcDdEt AaBb AaBb CcDdEx AaBbCcDdEe EvEvv ESE V AaBbCcDc Heading 1 Paste B I ADA Uab X, X Normal No Spacing Title Heading 2 Subtitle Subtle Emph... Styles Pane Dictate a. As of December 31 (the end of the prior quarter), the company's general ledger showed the following account balances: Cash Accounts receivable Inventory Buildings and equipement (net) Accounts payable Common stock Retained earnings $ 41,000 200,800 57,900 351,000 $ 85,425 500,000 65,275 $ 650, 700 $ 650, 700 b. Actual sales for December and budgeted sales for the next four months are as follows: December (actual) January February March April $ 251,000 $ 386,000 $ 583,000 $ 297,000 $ 194,000 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, $16,000 per month: advertising. $56,000 per month; shipping, 5% of sales; other expenses, 3% of sales. Depreciation, including depreciation on new assets acquired during the quarter, will be $42,260 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. h. During February company will purchase a new copy machine for $1,100 cash. During March, other equipment will be purchased for cash at a cost of $70,500. 1. 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. 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. Page 1 of 5 O words English (United States) O Focus E + 162% AutoSave OFF o sue WHW question - Saved to my Mac Home Insert Draw Design Layout References Mailings Review View Tell me Share Comments X LE Calibri (Bo... 12 AA Aa A ES AJ AaBbccddee AaBbcc AaBbccddee AaBbc Aabb Cedd Ee AaBbCcDdEe AaBbCcDdEe V Paste BI U ab X x x ? ADA Normal No Spacing Heading 1 Heading 2 Title Subtitle V Subtle Emph... Dictate Styles Pane 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: Quarter Cash sales Credit sales Total collections Schedule of Expected Cash Collections January February March $ 77,200 200,800 $ 278,000 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 1 Required 2A Required 28 Required 3 Required 4 Required 5 Complete the merchandise purchases budget: March Quarter Merchandise Purchases Budget January February Budgeted cost of goods sold $231,600 $ 349,800 Add desired ending inventory 87,450 Total needs 319,050 Less beginning inventory 57,900 Required purchases S 261,150 *$386,000 sales * 60% cost ratio = $231,600. 1$349,800 x 25% - $87,450. Page 1 of 5 O words English (United States) O Focus E E + 162% AutoSave OFF A SU 8 = WHW question - Saved to my Mac Home Insert Draw Design Layout References Mailings Review View Tell me Share Comments Calibri (Bo... 12 "Ai Aa A AJ AaBbCcDdEe AaBbCcDdEe AaBbCcDc AaBbCcDdEt AaBb AaBb CcDdEx AaBbCcDdEe V EvEvv LE Paste B I U ab ADA Normal x x No Spacing Heading 1 Heading 2 Title Subtitle Subtle Emph... Styles Pane Dictate Quarter Schedule of Expected Cash Disbursements for Merchandise Purchases January February March December purchases $ 85,425 January purchases 130,575 130,575 February purchases March purchases Total cash disbursements for purchases 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 cash budget. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Hillyard Company Cash Budget January February $ 41,000 March Quarter 278.000 216,000 102.880 45,000 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 363,880 Page 2 of 5 O words English (United States) O Focus + 162% AutoSave OFF A SU 8 = WHW question - Saved to my Mac Home Insert Draw Design Layout References Mailings Review View Tell me Share Comments Calibri (Bo... 12 "Ai A 1 AaBbCcDdEe AaBbCcDdEe AaBbCcDc AaBbCcDdEt AaBb AaBbceDdEt AaBbCcDdEe V EvEvv== LE Paste B I U ab x x ADA Normal No Spacing Heading 1 Heading 2 Title Subtitle Subtle Emph... Styles Pane Dictate Required 1 Required 2A Required 2B Required 3 Required 4 Required 5 Prepare an absorption costing income statement for the quarter ending March 31. Hillyard Company Income Statement For the Quarter Ended March 31 Cost of goods sold: Selling and administrative expenses: Page 4 of 5 O words English (United States) O Focus E + 162% AutoSave OFF A SU 8 = W HW question - Saved to my Mac Home Insert Draw Design Layout References Mailings Review View Tell me Share Comments Calibri (Bo... 12 "Ai Aa to EvEvv ESE AJ AaBbCcDdEe AaBbCcDdEe AaBbCcDc AaBbCcDdEt AaBb AaBb CcDdEx AaBbCcDdEe V LE Paste B I U ab x x ADA Normal No Spacing Heading 1 Heading 2 Title Subtitle Subtle Emph... Styles Pane Dictate Prepare a balance sheet as of March 31. Hillyard Company Balance Sheet March 31 Assets Current assets: Total current assets Total assets Liabilities and Stockholders' Equity Current liabilities: Stockholders' equity: Total liabilities and stockholders' equity Page 5 of 5 O words English (United States) O Focus + 162%