Homework Help is Here – Start Your Trial Now!
Business
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. a. As of December 31 (the end of the prior quarter), the company's general ledger showed the following account balances: $ 47,000 205,600 58,800 357,000 Cash Accounts receivable Inventory Buildings and equipnent (net) Accounts payable Common stock $ 87,225 s00,000 81,175 $ 668,400 Retained earnings $ 668,400 b. Actual sales for December and budgeted sales for the next four months are as follows: December (actual) January February March $ 257,000 $ 392,000 $ 589,000 $ 303,000 $ 200,000 April 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, $22,000 per month: advertising. S62,000 per month; shipping, 5 will he

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: $ 47,000 205,600 58,800 357,000 Cash Accounts receivable Inventory Buildings and equipnent (net) Accounts payable Common stock $ 87,225 s00,000 81,175 $ 668,400 Retained earnings $ 668,400 b. Actual sales for December and budgeted sales for the next four months are as follows: December (actual) January February March $ 257,000 $ 392,000 $ 589,000 $ 303,000 $ 200,000 April 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, $22,000 per month: advertising. S62,000 per month; shipping, 5 will he

Quickbooks Online Accounting
Quickbooks Online Accounting
3rd Edition
ISBN:9780357391693
Author:Owen
Publisher:Owen
Chapter3: Setting Up A New Company
Section: Chapter Questions
Problem 3.1C
See similar textbooks
icon
Related questions
Question
Uniyersity of Arkansas at Pine BX O Question 1- Extra-credit assignx eto.mheducation.com/ext/map/index.html?_conacon&external_browser 0&launchUrl=https%253A%252F%252Fuapb.blackboard.com%252Fwebapps%252F assignment #3 Saved 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: $ 47,000 205,600 58,800 357,000 Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Common stock $ 87, 225 s00,000 81,175 $ 668,400 Retained earnings $ 668,400 b. Actual sales for December and budgeted sales for the next four months are as follows: December (actual) January February $ 257,000 $ 392,000 $ 589,000 $ 303,000 $ 200,000 March April 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, $22,000 per month: advertising, S62,000 per month; shipping, 5% Including denreciation on new assets acquired during the quarter, will be
Transcribed Image Text:Uniyersity of Arkansas at Pine BX O Question 1- Extra-credit assignx eto.mheducation.com/ext/map/index.html?_conacon&external_browser 0&launchUrl=https%253A%252F%252Fuapb.blackboard.com%252Fwebapps%252F assignment #3 Saved 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: $ 47,000 205,600 58,800 357,000 Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Common stock $ 87, 225 s00,000 81,175 $ 668,400 Retained earnings $ 668,400 b. Actual sales for December and budgeted sales for the next four months are as follows: December (actual) January February $ 257,000 $ 392,000 $ 589,000 $ 303,000 $ 200,000 March April 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, $22,000 per month: advertising, S62,000 per month; shipping, 5% Including denreciation on new assets acquired during the quarter, will be
b. Actual sales for December and budgeted sales for the next four months are as follows: December (actual) January February March April $ 257,000 $ 392,000 $ 589,000 $ 303,000 $ 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. (In other words, cost of goods sold is 60% of sales) e. Monthly expenses are budgeted as follows: salaries and wages. $22,000 per month: advertising. $62,000 per month; shipping, 5% of sales; other expenses, 3% of sales. Depreciation, including depreciation on new assets acquired during the quarter, will be $43,220 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, the company will purchase a new copy machine for $1,700 cash. During March, other equipment wll be purchased for cash at a cost of $73,500. 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. 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.
Transcribed Image Text:b. Actual sales for December and budgeted sales for the next four months are as follows: December (actual) January February March April $ 257,000 $ 392,000 $ 589,000 $ 303,000 $ 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. (In other words, cost of goods sold is 60% of sales) e. Monthly expenses are budgeted as follows: salaries and wages. $22,000 per month: advertising. $62,000 per month; shipping, 5% of sales; other expenses, 3% of sales. Depreciation, including depreciation on new assets acquired during the quarter, will be $43,220 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, the company will purchase a new copy machine for $1,700 cash. During March, other equipment wll be purchased for cash at a cost of $73,500. 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. 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.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 4 steps with 6 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Quickbooks Online Accounting
Quickbooks Online Accounting
Accounting
ISBN:
9780357391693
Author:
Owen
Publisher:
Cengage
Century 21 Accounting General Journal
Century 21 Accounting General Journal
Accounting
ISBN:
9781337680059
Author:
Gilbertson
Publisher:
Cengage
Century 21 Accounting Multicolumn Journal
Century 21 Accounting Multicolumn Journal
Accounting
ISBN:
9781337679503
Author:
Gilbertson
Publisher:
Cengage
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
SEE MORE TEXTBOOKS