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:

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:As of December 31, (the end of the prior quarter), the company’s general ledger showed the following account balances: Cash $48,000 (debit)Accounts receivable $224,000 (debit)Inventory $60,000 (debit)Buildings and equipment, net $370,000 (debit)Accounts payable $93,000 (credit)Capital stock $500,000 (credit)Retained earnings $109,000 (credit)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.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.The company’s gross margin is 40% of sales.  (In other words, cost of goods sold is 60% of sales.) 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.Each month’s ending inventory should equal 25% of the following month’s cost of goods sold.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.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.During January, the company will declare and pay $45,000 in cash dividends.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:Schedule of Expected Cash CollectionsJanuaryFebruaryMarchQuarterCash sales$80,000Credit sales$224,000Total Collections$304,000Using the data above, complete the following statements and schedules for the first quarter. Submit your responses in an Excel spreadsheet:Schedule of expected cash collectionsMerchandise purchases budgetMerchandise Purchases BudgetJanuaryFebruaryMarchQuarterBudgeted Cost of Goods Sold$240,000*$360,000Add desired ending inventory$90,000**Total needs$330,000Less beginning inventory$60,000Required purchases$270,000*$400,000 sales x 60% cost ratio = $240,000** $360,000 x 25% = $90,000Schedule of expected cash disbursements-merchandise purchasesSchedule of Expected Cash Disbursements-Merchandise PurchasesJanuaryFebruaryMarchQuarterDecember purchases$93,000$93,000January purchases$135,000$135,000$270,000February purchasesMarch purchasesTotal disbursements$228,000Schedule of expected cash disbursements-selling and administrative expensesSchedule of Expected Cash Disbursements-Selling and Administrative ExpensesJanuaryFebruaryMarchQuarterSalaries and wages$27,000Advertising$70,000Shipping$20,000Other expenses$12,000Total disbursements$129,000Cash budget:Cash BudgetJanuaryFebruaryMarchQuarterCash balance, beginning$48,000Add cash collections$304,000Total cash available$352,000Less cash disbursements     For inventory$228,000     For selling and admin expenses$129,000     For purchase of equipment——     For cash dividends$45,000Total cash disbursements$402,000Excess (deficiency) of cash($50,000)Financing neededCash balance, endingProvide your answers in a clearly organized Excel spreadsheet. Provide your answers in a clearly organized Excel spreadsheet

Calculate the price
Make an order in advance and get the best price
Pages (550 words)
*Price with a welcome 15% discount applied.
Pro tip: If you want to save more money and pay the lowest price, you need to set a more extended deadline.
We know how difficult it is to be a student these days. That's why our prices are one of the most affordable on the market, and there are no hidden fees.

Instead, we offer bonuses, discounts, and free services to make your experience outstanding.
How it works
Receive a 100% original paper that will pass Turnitin from a top essay writing service
step 1
Upload your instructions
Fill out the order form and provide paper details. You can even attach screenshots or add additional instructions later. If something is not clear or missing, the writer will contact you for clarification.
Pro service tips
How to get the most out of your experience with Homework Mules
One writer throughout the entire course
If you like the writer, you can hire them again. Just copy & paste their ID on the order form ("Preferred Writer's ID" field). This way, your vocabulary will be uniform, and the writer will be aware of your needs.
The same paper from different writers
You can order essay or any other work from two different writers to choose the best one or give another version to a friend. This can be done through the add-on "Same paper from another writer."
Copy of sources used by the writer
Our college essay writers work with ScienceDirect and other databases. They can send you articles or materials used in PDF or through screenshots. Just tick the "Copy of sources" field on the order form.
See why 20k+ students have chosen us as their sole writing assistance provider
Check out the latest reviews and opinions submitted by real customers worldwide and make an informed decision.
Thank you so much, Reaserch writer. you are so helpfull. I appreciate all the hard works. See you.
Customer 452701, February 12th, 2023
I requested a revision and it was returned in less than 24 hours. Great job!
Customer 452467, November 15th, 2020
Thank you very much!! I should definitely pass my class now. I appreciate you!!
Customer 452591, June 18th, 2022
Business Studies
Great paper thanks!
Customer 452543, January 23rd, 2023
Thank you for your work
Customer 452551, October 22nd, 2021
Political science
I like the way it is organized, summarizes the main point, and compare the two articles. Thank you!
Customer 452701, February 12th, 2023
Thank you for your help. I made a few minor adjustments to the paper but overall it was good.
Customer 452591, November 11th, 2021
Thank you. I will forward critique once I receive it.
Customer 452467, July 25th, 2020
Political science
Thank you!
Customer 452701, February 12th, 2023
Customer reviews in total
Current satisfaction rate
3 pages
Average paper length
Customers referred by a friend
15% OFF your first order
Use a coupon FIRST15 and enjoy expert help with any task at the most affordable price.
Claim my 15% OFF Order in Chat
Show more