Posted: July 14th, 2016

# what is the importance of communication?

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:
2 Cash \$48,000 (debit)
3 Accounts receivable \$224,000 (debit)
4 Inventory \$60,000 (debit)
5 Buildings and equipment, net \$370,000 (debit)
6 Accounts payable \$93,000 (credit)
7 Capital stock \$500,000 (credit)
8 Retained earnings \$109,000 (credit)
9 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.
10 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.
11 The company’s gross margin is 40% of sales. (In other words, cost of goods sold is 60% of sales.)
12 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.
13 Each month’s ending inventory should equal 25% of the following month’s cost of goods sold.
14 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.
15 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.

### Expert paper writers are just a few clicks away

Place an order in 3 easy steps. Takes less than 5 mins.

## Calculate the price of your order

You will get a personal manager and a discount.
We'll send you the first draft for approval by at
Total price:
\$0.00