Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

part of my answer is incomplete. i cannot figure out where or what the right answer is please help Hillyard Company, an office supplies specialty

part of my answer is incomplete. i cannot figure out where or what the right answer is please help

image text in transcribedimage text in transcribedimage text in transcribed
Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparation of 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: Debits Credits Cash $ 48, 000 Accounts receivable 232, 000 Inventory 61, 500 Buildings and equipment (net) 375, 000 Accounts payable $ 93, 000 Capital shares 520, 000 Retained earnings 103, 500 $716, 500 $716, 500b. Actual sales for December and budgeted sales for the next four months are as follows: December (actual) $290,000 January 410,000 February 640,000 March 310,000 April. 210, 000 l C. (DD. 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. Monthly expenses are budgeted as follows: salaries and wages, $25,000 per month; advertising, $71,000 per month; shipping, 5% of sales; depreciation, $12,000 per month; other expenses, 3% of sales. At the end of each month, inventory is to be on hand equal to 25% of the following month's sales needs, stated at cost. . One-half ofa month's inventory purchases are paid for in the month of purchase; the other half are paid for in the following month. 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 $85,500. . During January, the company will declare and pay $47,000 in cash dividends. . The company must maintain a minimum cash balance of $30,000. An open line of credit is available at a local bank for any borrowing that may be needed during the quarter. All borrowing is done at the beginning of a month, and all repayments are made at the end of a month. Borrowings and repayments of principal must be in multiples of $1,000. Interest is paid only at the time of payment of principal. The annual interest rate is 12%. (Figure interest on whole months, e.g., 1/12, 2/12.) '69 $ 30,950 0 456,000 9 466,950 $ 30,950 0 574,000 0 604,950 $ 46,000 0 1,344,000 0 1,392,000 46,000 0 314,000 9 362,000 Cash balance, beginning Add: Collections from sales Total cash available Deduct: Disbursements: 793,500 9 396,600 0 252,750 9 120,600 9 307,500 9 147,200 9 233,250 9 126,600 0 Purchases of inventory Operating expenses 86,800 0 47,000 0 1,324,100 Purchases of equipment 85,500 a Cash dividends Total disbursements 47,000 0 409,050 (47,050) 9 456,000 30,950 459,050 Excess (deciency) of cash Financing: 76,000 0 Borrowings 78,000 9 Repayments \\ '6: 8 6 0 O 6 76,000 $ 30,9500 76,000 $ 65,560 0 Total nancing Cash balance, ending 9 $ 30,950 0 $ 65,560 0

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Modern Advanced Accounting In Canada

Authors: Hilton Murray, Herauf Darrell

9th Edition

1259654699, 978-1259654695

More Books

Students also viewed these Accounting questions

Question

What is the difference between needs and wants? (p. 263)

Answered: 1 week ago

Question

Context, i.e. the context of the information presented and received

Answered: 1 week ago