show all working out

Work Out Corporation is a distributor of exercise equipment. The follow formation is any's operations The cash balance on 1 December is $30,000 Actual sales for October and November and expected sales for December are as follows October November December Cash sales 565,000 $70,000 $85,000 Sales on account $410,000 $640,000 $500,000 a. Sales on account are collected over a three-month period as follows: 30%% collected in the month of sale, 50%% collected in the month following sale, and 19% collected in the second month following sale. The remaining 1% is uncollectible b. Purchases of inventory will total $300,000 for December. Twentyfive percent (25%) of a month's inventory purchases are paid during the month of purchase. The accounts payable remaining from November's inventory purchases total $155,900, all of which will be paid in December. c. Selling and administrative expenses are budgeted at $480,000 for December. Of this amount, $80,000 is for depreciation. d. A new web server for the Marketing Department costing $97,000 will be purchased for cash during December, and dividends totalling $10,000 will be paid during the month. e. The company maintains a minimum cash balance of $25,000. An open line of credit is available from the company's bank to increase its cash balance as needed. Required: 1. Calculate the expected cash collections for December. (4 marks) 2. Calculate the expected cash disbursements for merchandise purchases for December. (2 marks) 3. Prepare a cash budget for December. Indicate in the financing section any borrowing that will be needed during the month. Assume that any interest will not be paid until the following month. (4 marks) For the toolbar press AL TAGIn (PCL or Al TeEN Ein (Marl A 24 "tv