$ 500,000 $ 460,000 $ 300,000 25000 way 5 760,000 52. 23.00 36,000 51.41 Sales Coat of goods sold Gram Selling and rative expenses Sellingen Addnateative expense Total welling and intrative expenses Het operating income includes $18.000 of depreciation each month 57.000 43.01 12.01 549.000 36.000 14.010 12.010 5 30.000 574.400 545,400 Sales are 20%. for cash and 80% on account Sales on account are collected over a three month period with 10x collected in the month of sale: 80% collected in the festmonth following the month of sale and the remaining to collected in the second month following the month of sale. February's sales totale $175.000, and March's soles totaled $230,000 d. Inventory purchases are paid for within 15 days. Therefore. 50% of 3 months inventory purchases are paid for in the month of purchase. The remaining 50% is paid in the following month. Accounts payable et March 31 for inventory purchases during March total $103.600 Eacentury at Manchester sredomil qual 2018 or the cost of the merchandise to be sold in the following month. The merchandise 316 578,400. banyut a cash balance of at least $40.000 at the end of each month wach month up to a total en blance of $200,000. The interest rate on these and is per month and for simplicity we wa that lows the company to bomow in increments of $1000 at the beginning of assume that interest is not compounded. The company would, as far as it able, repay the loan plus accumulated interest at the end of the quarter h hed Precarea schedule of expected catholicsontor Aadne, and for the user inal 2. Progowy A merchandise purchases budget for Aprt. Magande Aschedule of expected cash disbursements for mechandise eest hoone and for the interne 3. Prepare a cash buget for online andre swedis foreret roundt ud A Rede Renda Preschedule expected cash collection for fort. May and one, and for the quarter in total ??) Required. Required 2A Required 2 Required S Prepare the following for merchandise eventory, merchandise purthe budget for Apr May, and June March A May June My Total Required inventory Required equired equired 2 Required Prepare the winners on the expected cashments for merchandise purses for April Merdure, and for the quarter School of Especial Cash Disk Merchas May Quan ?? M about the deceased ch Wey Al L Per Adre ap To dobre ???? ?? | CS