PROBLEM 7-7 Comprehensive Master Budget [LO2 - CC5, 7, 11, 12; L03 - CC13, 14] CHECK FIGURES (2a) February pur- chases: $315,000 (4) February ending cash balance: $30,800 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 Accounts receivable Inventory Buildings and equipment (net) Accounts payable Capital shares Retained earnings $ 48,000 224.000 60.000 370,000 $ 93,000 500.000 109.000 $702,000 $702,000 b. Actual sales for December and budgeted sales for the next four months are as follows: December (actual) January February March April $280,000 400,000 600,000 300,000 200,000 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. e. Monthly expenses are budgeted as follows: salaries and wages, $27,000 per month; advertising, S70,000 per month; shipping, 5% of sales: depreciation, S14,000 per month; other expenses, 3% of sales. f. 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. g. One-half of a month's inventory purchases are paid for in the month of purchase; the other half are paid for in the following month. Budgeting 329 h. During February, the company will purchase a new copy machine for $1,700 cash. During March, other equipment will be purchased for cash at a cost of $84,500. i. During January, the company will declare and pay $45,000 in cash dividends. j. 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.) Required: Using the preceding data, complete the following statements and schedules for the first quarter: 1. Schedule of expected cash collections. 2. Inventory purchases budget. 3. a. Schedule of cash disbursements for purchases. b. Schedule of cash disbursements for expenses. 4. Cash budget. 5. Income statement for the quarter ending March 31 as shown in Schedule 9 in the chapter. 6. Balance sheet as of March 31
