# Prepare a Cash budget.

Problem  (Algo) Completing a Master Budget

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:

1. As of December 31 (the end of the prior quarter), the company’s general ledger showed the following account balances:
 Cash \$ 41,000 Accounts receivable 200,800 Inventory 57,900 Buildings and equipment (net) 351,000 Accounts payable \$ 85,425 Common stock 500,000 Retained earnings 65,275 \$ 650,700 \$ 650,700
1. Actual sales for December and budgeted sales for the next four months are as follows:
 December(actual) \$ 251,000 January \$ 386,000 February \$ 583,000 March \$ 297,000 April \$ 194,000
1. 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.
2. The company’s gross margin is 40% of sales. (In other words, cost of goods sold is 60% of sales.)
3. Monthly expenses are budgeted as follows: salaries and wages, \$16,000 per month: advertising, \$56,000 per month; shipping, 5% of sales; other expenses, 3% of sales. Depreciation, including depreciation on new assets acquired during the quarter, will be \$42,260 for the quarter.
4. Each month’s ending inventory should equal 25% of the following month’s cost of goods sold.
5. 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.
6. During February, the company will purchase a new copy machine for \$1,100 cash. During March, other equipment will be purchased for cash at a cost of \$70,500.
7. During January, the company will declare and pay \$45,000 in cash dividends.
8. 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.

Pages (550 words)
Approximate price: -

Why Work with Us

Top Quality and Well-Researched Papers

We always make sure that writers follow all your instructions precisely. You can choose your academic level: high school, college/university or professional, and we will assign a writer who has a respective degree.

We have a team of professional writers with experience in academic and business writing. Many are native speakers and able to perform any task for which you need help.

Free Unlimited Revisions

If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.

Prompt Delivery and 100% Money-Back-Guarantee

All papers are always delivered on time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.

Original & Confidential

We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.

Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.

Try it now!

## Calculate the price of your order

Total price:
\$0.00

How it works?

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Our Services

No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.

## Essay Writing Service

No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.