Required Budgets are as prepared below:
1 | ||||
Hillyard Company | ||||
Schedule of expected Cash collections | ||||
For the quarter ended March 31 | ||||
Month | ||||
Particulars | January | February | March | Total |
Sales | 400,000 | 600,000 | 300,000 | 1,300,000 |
Cash sales | 80,000 | 120,000 | 60,000 | 260,000 |
Credit Sales | 224,000 | 320000 | 480000 | 1,024,000 |
Total collections | 304,000 | 440,000 | 540,000 | 1,284,000 |
Account receivable for March sale (300,000*.8) | 240,000 |
Hillyard Company | ||||
Merchandise Purchase Budget | ||||
For the quarter ended March 31 | ||||
Month | ||||
Particulars | January | February | March | Total |
Budgeted Cost of goods sold (60% of sales) | 240,000 | 360,000 | 180,000 | 780,000 |
Add: Desired Ending merchandise inventory (25% of next month COGS) | 90,000 | 45,000 | 30,000 | 30,000 |
Total needs | 330,000 | 405,000 | 210,000 | 810,000 |
Less: Beginning merchandise inventory | 60,000 | 90,000 | 45,000 | 60,000 |
Required purchase | 270,000 | 315,000 | 165,000 | 750,000 |
March Ending Inventory 200,000*.6*25% |
Hillyard Company | ||||
Schedule of expected Cash payments | ||||
For the quarter ended March 31 | ||||
Month | ||||
Particulars | January | February | March | Total |
December Purchases (a) | $93,000 | $93,000 | ||
January Purchases (b) | $135,000 | $135,000 | $270,000 | |
February Purchases (c ) | $157,500 | $157,500 | $315,000 | |
March Purchases (d) | $82,500 | $82,500 | ||
Total payments (a+b+c+d) | $228,000 | $292,500 | $240,000 | $760,500 |
Hillyard Company | ||||
Cash Budget | ||||
For the quarter ended March 31 | ||||
Month | ||||
Particulars | January | February | March | Total |
Cash balance, beginning | 48,000 | 30,000 | 30,800 | 48,000 |
Add: Cash collections | $304,000 | $440,000 | $540,000 | 1,284,000 |
Total Cash available | $352,000 | $470,000 | $570,800 | $1,332,000 |
Less: cash Disbursements | ||||
Purchase of inventory | $228,000 | $292,500 | $240,000 | 760,500 |
Operating Expenses | 129,000 | 145,000 | 121,000 | 395,000 |
Purchase of equipment | 1,700 | 84,500 | 86,200 | |
Cash Dividend | 45,000 | 45,000 | ||
Total disbursement | 402,000 | 439,200 | 445,500 | 1,286,700 |
Cash surplus/Deficit | -50,000 | 30,800 | 125,300 | 45,300 |
Financing | ||||
Borrowing | 80,000 | 80,000 | ||
Repayment | -80,000 | -80,000 | ||
Interest | -2400 | -2,400 | ||
Net cash from Financing | 80,000 | 0 | -82,400 | -2,400 |
Budgeted ending cash balance | 30,000 | 30,800 | 42,900 | 42,900 |
Hillyard Company | ||
Budgeted Income Statement | ||
For the quarter ended March 31 | ||
Particulars | Amount ($) | Amount ($) |
Sales | 1,300,000 | |
Less: Cost of goods sold (60% of sales) | 780,000 | |
Gross margin | 520,000 | |
Less: | ||
Depreciation | 42,000 | |
Salaries and wages | 81,000 | |
Advertising | 210,000 | |
Shipping Charges | 65,000 | |
Other expenses | 39,000 | 437,000 |
Net operating Income | 83,000 | |
Interest expense | 2,400 | |
Net Income | 80,600 |
Hillyard Company | |
Budgeted balance Sheet | |
Mar-31 | |
Assets | |
Current assets: | |
Cash | 42,900 |
Accounts Receivable | 240,000 |
Inventory | 30,000 |
Total current assets | 312,900 |
Building and Equipment | |
Building and Equipment Net (370,000+1,700+84,500-42,000) | 414,200 |
Total assets | 727,100 |
Liabilities and Stockholders' Equity | |
Accounts Payable | 82,500 |
Common Stock | 500,000 |
Retained earnings (109,000+80,600-45,000) | 144,600 |
Total liabilities and stockholders' equity | 727,100 |
January | February | March | |
Salaries and wages | 27,000 | 27,000 | 27,000 |
Advertising | 70,000 | 70,000 | 70,000 |
Shipping Charges | 20,000 | 30,000 | 15,000 |
Other expenses | 12,000 | 18,000 | 9,000 |
Total operating expenses | 129,000 | 145,000 | 121,000 |
Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis The...
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: Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Common stock 47,eee 285,600 5৪, ৪৪e 357,eee $ 87,225 see,eee 81,175 668,480 668,480 Retained earnings b. Actual sales...
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 Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Common stock Retained earnings $ 57,000 213,600 60,300 367,000 $ 90,225 500,000 107,675 $ 697,900 $697,900 b. Actual...
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:
As of December 31 (the
end of the prior quarter), the company’s general ledger showed the
following account balances:
Cash
$
47,000
Accounts
receivable
205,600
Inventory
58,800
Buildings and
equipment (net)
357,000
Accounts
payable
$
87,225
Common
stock
500,000
Retained
earnings
81,175
$
668,400
$
668,400
Actual sales...
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: S 51,000 208,800 59,400 361,000 Accounts receivable Buildings and equipment (net) Accounts payable Common stock Retained earnings $88,425 500,000 91,775 S 680,200 680,200 b. Actual sales for December...
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: Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Common stock Retained earnings $ 52,000 209,600 59,550 362,000 $ 88, 725 500,000 94,425 $ 683,150 $ 683,150...
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: Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Comunon stock Retained earnings $ 52,000 209,600 59,550 362,000 $ 88, 725 500,000 94,425 $ 683,150 $ 683,150...
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: Credits Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Capital shares Retained earnings Debits $ 49,000 224,000 57,000 356,000 $ 93,000 485,000 108,000 $686,000 $686,000...
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: Credits Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Capital shares Retained earnings Debits $ 48,000 232,000 61,500 375,000 $ 93,000 520,000 103,500 $716,500 $716,500...
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: Credits Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Capital shares Retained earnings Debits $ 50,000 224,000 61,500 366,000 $ 91,000 505,000 105,500 $701,500 $701,500...
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
$
46,000
Accounts receivable
232,000
Inventory
57,000
Buildings and equipment (net)
375,000
Accounts payable
$
96,000
Capital shares
505,000
Retained earnings
109,000
$
710,000...