Greely Printing of Albany has applied for a loan. Bank of America has requested a budgeted balance sheet at April 30, 2009, and a budgeted statement of cash flows for April. As Greely's controller, you have assembled the following information:

March 31 balance sheet information: Cash, \(\$ 45,600\); Accounts Receivable, \(\$ 29,700\); Inventory, \(\$ 29,600\); Equipment, \(\$ 52,400\); Accumulated Depreciation, \(\$ 41,300\); Accounts Payable, \(\$ 17,300\); Accrued Liabilities, \(\$ 0\); Owner's Equity, \(\$ 98,700\).

Planned April operating activity information:

a. Purchase inventory costing \(\$ 46,800\), paying \(\$ 10,000\) in cash and \(\$ 36,800\) on credit.

b. Sales, \(\$ 90,000,70 \%\) of which is for cash. The remaining \(30 \%\) is credit sales.

c. Cost of goods sold, \(60 \%\) of sales

d. April depreciation expense, \(\$ 900\)

e. Other April operating expenses, including income tax, total \(\$ 13,200,25 \%\) of which will be paid in cash and the remainder accrued at April 30.

Planned April cash information:

a. Collect \(\$ 43,200\) from customers on account.

b. Pay \(\$ 35,700\) to creditors and suppliers.

c. Pay cash for equipment costing \(\$ 42,800\).

Requirements 

1. Use the accounting equation on page 11 to prepare a worksheet with columns for each asset, liability, and owner's equity item. Enter the March 31 balance sheet information in the first row. Record the information above into the worksheet. Calculate the April 30 balances by adding the numbers in each column.

2. Prepare the cash budget for April.

3. Prepare the budgeted balance sheet for Greely Printing at April 30, 2009.