Accounting help needed (due tonight)
In the ever-evolving landscape of education, students face increasing challenges to meet the demands of their academic pursuits. Striking a balance between extracurricular activities, personal commitments, and a rigorous academic curriculum can be overwhelming. Amidst this struggle, online homework help services have emerged as invaluable resources for students seeking academic excellence. Among these, HomeworkProWriters.com shines as a beacon of light, standing tall as the best website for homework help.
Cost of Production
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 $48,000 (debit)
Accounts receivable $224,000 (debit)
Inventory $60,000 (debit)
Buildings and equipment, net $370,000 (debit)
Accounts payable $93,000 (credit)
Capital stock $500,000 (credit)
Retained earnings $109,000 (credit) - Actual sales for December and budgeted sales for the next four months are as follows: December $280,000, January $400,000, February $600,000, March $300,000 and April $200,000.
- 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. (In other words, cost of goods sold is 60% of sales.)
- Monthly expenses are budgeted as follows: salaries and wages, $27,000 per month; advertising, $70,000 per month; shipping, 5% of sales; other expenses, 3% of sales. Depreciation, including depreciation on new assets acquired during the quarter, will be $42,000 per quarter.
- Each month’s ending inventory should equal 25% of the following month’s cost of goods sold.
- One-half of the month’s inventory purchases is paid for in the month of purchase; the other half is paid in the following month.
- 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.
- During January, the company will declare and pay $45,000 in cash dividends.
- 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:
|
Schedule of Expected Cash Collections |
||||
|
|
January |
February |
March |
Quarter |
|
Cash sales |
$80,000 |
|
|
|
|
Credit sales |
$224,000 |
|
|
|
|
Total Collections |
$304,000 |
|
|
|
Using the data above, complete the following statements and schedules for the first quarter. Submit your responses in an Excel spreadsheet:
- Schedule of expected cash collections
- Merchandise purchases budget
|
Merchandise Purchases Budget |
||||
|
|
January |
February |
March |
Quarter |
|
Budgeted Cost of Goods Sold |
$240,000* |
$360,000 |
|
|
|
Add desired ending inventory |
$90,000** |
|
|
|
|
Total needs |
$330,000 |
|
|
|
|
Less beginning inventory |
$60,000 |
|
|
|
|
Required purchases |
$270,000 |
|
|
|
|
*$400,000 sales x 60% cost ratio = $240,000 |
|
|
|
|
- Schedule of expected cash disbursements-merchandise purchases
|
Schedule of Expected Cash Disbursements-Merchandise Purchases |
||||
|
|
January |
February |
March |
Quarter |
|
December purchases |
$93,000 |
|
|
$93,000 |
|
January purchases |
$135,000 |
$135,000 |
|
$270,000 |
|
February purchases |
|
|
|
|
|
March purchases |
|
|
|
|
|
Total disbursements |
$228,000 |
|
|
|
- Schedule of expected cash disbursements-selling and administrative expenses
|
Schedule of Expected Cash Disbursements-Selling and Administrative Expenses |
||||
|
|
January |
February |
March |
Quarter |
|
Salaries and wages |
$27,000 |
|
|
|
|
Advertising |
$70,000 |
|
|
|
|
Shipping |
$20,000 |
|
|
|
|
Other expenses |
$12,000 |
|
|
|
|
Total disbursements |
$129,000 |
|
|
|
- Cash budget:
|
Cash Budget |
||||
|
|
January |
February |
March |
Quarter |
|
Cash balance, beginning |
$48,000 |
|
|
|
|
Add cash collections |
$304,000 |
|
|
|
|
Total cash available |
$352,000 |
|
|
|
|
Less cash disbursements |
|
|
|
|
|
For inventory |
$228,000 |
|
|
|
|
For selling and admin expenses |
$129,000 |
|
|
|
|
For purchase of equipment |
—— |
|
|
|
|
For cash dividends |
$45,000 |
|
|
|
|
Total cash disbursements |
$402,000 |
|
|
|
|
Excess (deficiency) of cash |
($50,000) |
|
|
|
|
Financing needed |
|
|
|
|
|
Cash balance, ending |
|
|
|
|
Provide your answers in a clearly organized Excel spreadsheet.
At the core of HomeworkProWriters.com lies a team of exceptional and proficient writers. Each member of this distinguished cadre possesses advanced degrees in their respective fields, empowering them with the knowledge and expertise to tackle assignments from various academic disciplines. From complex mathematical problems to intricate literary analyses, their writers exhibit a remarkable ability to deliver impeccable content that adheres to the highest academic standards. One hallmark of the best homework help website is its comprehensive subject coverage. HomeworkProWriters.com leaves no academic stone unturned, catering to students across diverse subjects and levels of study. Whether it be fundamental sciences, nursing, humanities, social sciences, or technical disciplines, this platform ensures that no student is left without the support they need to excel.
Do you need a similar assignment done for you from scratch? We have qualified writers to help you. We assure you an A+ quality paper that is free from plagiarism. Order now for an Amazing Discount!
Use Discount Code "Newclient" for a 15% Discount!
NB: We do not resell papers. Upon ordering, we do an original paper exclusively for you.
