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: b. Actual sales for December and budgeted sales for the next four months are as follows: 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, $25 , 000 per month; advertising, $68 , 000 per month; shipping, 5% of sales; depreciation, $13 , 000 per month; other expenses, 3% of sales. f. 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 $2 , 500 cash. During March, other equipment will be purchased for cash at a cost of $80 , 500 . i. During January, the company will declare and pay $45 , 000 in cash dividends. j. The company must maintain a minimum cash balance of $28 , 000 . 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, e.g., 1/12, 2/12.) 3. Schedule of cash disbursements for expenses