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 59,000 215, 200 60,600 369, 590,825 see, eee 112.975 $ 703,800 $ 783,800 b. Actual sales for December and budgeted sales for the next four months are as follows: December(actual) January February March $200,000 $44,00 5601.000 $336,000 5212,000 Aprt c. Sales are 20% for cash and 80% on credit. All payments on credit sales are collected in the month following sale. The accounts Yecelvable at December 31 are a result of December credit sales d. The company's gross margin is 40% of Gales. In other words, cost of goods sold's 60% of sales) c. Monthly expenses are budgeted as follows: salaries and wages, 534,000 per month advertising, $62,000 per month, shipping, 8% of sales, other expenses. 39 of sales. Depreciation, including depreciation on new assets acquired during the quarter will be $45,140 for the quarter 1. Each month's ending inventory should equal 25% of the following month's cost of goods sold Q. One-hait of a month's Inventory purchases is pold 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 $2.900 cash. During March other equipment will be purchased for cash at a cost of $79.500 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 Requiredit Using the data above, complete the following statements and schedules for the first quarters 15 chedule of expected cash collectons: 2- Merchandise purchases budget! 2-5. Schedule of expected cash asbursements for merchandise Durchases 3. Cash budget 4. Prepare an option costing income statement for the currending March 31 5. Prepare a bunce theets of March 31