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 Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Capital shares Retained earnings Debits credits $50,000 224,000 61,500 366,000 $ 91,000 505,000 105,500 57e1,5ee $701,500 b. Actual sales for December and budgeted sales for the next four months are as follows: December (actual) January February March $280, eee 410,000 59e, eee 300,000 c. 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 d. The company's gross margin is 40% of sales e. Monthly expenses are budgeted as follows: Salaries and wages, $29.000 per month; advertising, $71.000 per month: shipping. 5% of sales, depreciation, $12,000 per month other expenses, 3% of sales 1. At the end of each month, inventory is to be on hand equal to 25% of the following month's sales needs, stated at cost g. One-half of a month's inventory purchases are paid for in the month of purchase the other half are paid for in the following month h. During February, the company will purchase a new copy machine for $6,800 cash. During March, other equipment will be purchased for cash at a cost of $84,000 During January, the company will declare and pay $44,000 in cash dividends J. The company must maintain a minimum cash balance of $31000. An open line of credit is available at a local bank for any borrowing that may be needed during the quarter All borrowing is done at the beginning of a month, and all repayments are made at the end of a month Borrowings and repayments of principal must be in multiples of $1,000. Interest is paid only at the time of payment of principal. The annual interest rate is 12%. (Figure interest on whole months. eg. 1/12, 2/12) Required: Using the preceding data, complete the following statements and schedules for the first quarter 1. Schedule of expected cash collections. borrowing that may be needed during the quarter. All borrowing is done at the beginning of a month, and all repayments are made at the end of a month. Borrowings and repayments of principal must be in multiples of $1,000. Interest is paid only at the time of payment of principal. The annual interest rate is 12%. (Figure interest on whole months, eg. 1/12, 2/12) Required: Using the preceding data, complete the following statements and schedules for the first quarter 1. Schedule of expected cash collections HILLYARD COMPANY Schedule of Expected Cash Collections January February March Quarter Cash sales Credit sales Total cash collections 2-a. Inventory purchases budget HILLYARD COMPANY Inventory Purchases Budget January February March Quarter Budgeted cost of goods sold Add Desired ending inventory Total needs Deduct: Beginning inventory Required inventory production 3. Schedule of cash disbursements for expenses. HILLYARD COMPANY Schedule of Cash Disbursements for Operating Expenses January February March Quarter Salaries and wages Advertising Shipping Other expenses Total cash disbursements for operating expensos Income Statement For the Quarter Ended March 31 Sales Deduct: Cost of goods sold: Goods available for sale Deduct: Operating expenses Depreciation Interest expense Buildings and equipment, not HILLYARD COMPANY Balance Sheet As of March 31 Assets Current assets Total current assets Total assets Liabilities and Shareholders' Equity Current liabilities: Stockholders' equity 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 Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Capital shares Retained earnings Debits credits $50,000 224,000 61,500 366,000 $ 91,000 505,000 105,500 57e1,5ee $701,500 b. Actual sales for December and budgeted sales for the next four months are as follows: December (actual) January February March $280, eee 410,000 59e, eee 300,000 c. 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 d. The company's gross margin is 40% of sales e. Monthly expenses are budgeted as follows: Salaries and wages, $29.000 per month; advertising, $71.000 per month: shipping. 5% of sales, depreciation, $12,000 per month other expenses, 3% of sales 1. At the end of each month, inventory is to be on hand equal to 25% of the following month's sales needs, stated at cost g. One-half of a month's inventory purchases are paid for in the month of purchase the other half are paid for in the following month h. During February, the company will purchase a new copy machine for $6,800 cash. During March, other equipment will be purchased for cash at a cost of $84,000 During January, the company will declare and pay $44,000 in cash dividends J. The company must maintain a minimum cash balance of $31000. An open line of credit is available at a local bank for any borrowing that may be needed during the quarter All borrowing is done at the beginning of a month, and all repayments are made at the end of a month Borrowings and repayments of principal must be in multiples of $1,000. Interest is paid only at the time of payment of principal. The annual interest rate is 12%. (Figure interest on whole months. eg. 1/12, 2/12) Required: Using the preceding data, complete the following statements and schedules for the first quarter 1. Schedule of expected cash collections. borrowing that may be needed during the quarter. All borrowing is done at the beginning of a month, and all repayments are made at the end of a month. Borrowings and repayments of principal must be in multiples of $1,000. Interest is paid only at the time of payment of principal. The annual interest rate is 12%. (Figure interest on whole months, eg. 1/12, 2/12) Required: Using the preceding data, complete the following statements and schedules for the first quarter 1. Schedule of expected cash collections HILLYARD COMPANY Schedule of Expected Cash Collections January February March Quarter Cash sales Credit sales Total cash collections 2-a. Inventory purchases budget HILLYARD COMPANY Inventory Purchases Budget January February March Quarter Budgeted cost of goods sold Add Desired ending inventory Total needs Deduct: Beginning inventory Required inventory production 3. Schedule of cash disbursements for expenses. HILLYARD COMPANY Schedule of Cash Disbursements for Operating Expenses January February March Quarter Salaries and wages Advertising Shipping Other expenses Total cash disbursements for operating expensos Income Statement For the Quarter Ended March 31 Sales Deduct: Cost of goods sold: Goods available for sale Deduct: Operating expenses Depreciation Interest expense Buildings and equipment, not HILLYARD COMPANY Balance Sheet As of March 31 Assets Current assets Total current assets Total assets Liabilities and Shareholders' Equity Current liabilities: Stockholders' equity