Garden Sales, Inc. sells garden supplies. Management is planning Its cash needs for the second quarter. The company usually has to borrow money during this quarter to support peak sales of lawn care equipment, which occur during May. The following information has been assembled to assist in preparing a cash budget for the quarter a Budgeted monthly absorption costing Income statements for April-July are: April May June July $ 690,eee $ 860, eee $ 570,000 $ 470,000 483,000 602,00 399.000 329,000 2e7,000 258,000 171.000 141,000 Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense" Total selling and administrative expenses Net operating income 87.000 186,000 68.cee 47.000 48.5ee 65,600 42 200 45.Bee 135 500 171 Gee 110.200 92.000 $ 71,500 $ 86,400 560,800 $ 49,900 Includes $29,000 of depreciation each month, b. Sales are 20% for cash and 80% on account c Sales on account are collected over a three-month period with 10% collected in the month of sale: 70% collected in the first month following the month of sale; and the remaining 20% collected in the second month following the month of sale. February's sales totaled $265.000, and March's sales totaled $280,000 d. Inventory purchases are paid for within 15 days. Therefore, 50% of a month's inventory purchases are pald for in the month of purchase. The remaining 50% is paid in the following month. Accounts payable at March 31 for Inventory purchases during March total $126,700. e. Each month's ending inventory must equal 20% of the cost of the merchandise to be sold in the following month. The merchandise Inventory at March 3116 $96,600, f. Dividends of $36,000 will be declared and paid in April 9. Land costing $44,000 will be purchased for cash in May. The cash balance at March 3115 $58,000, the company must maintain a cash balance of at least $40,000 at the end of each month, 1. 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, up to a total loan balance of $200,000. The interest rate on these loans 1$ 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: 1. Prepare a schedule of expected cash collections for April May, and June, and for the quarter in total 2. Prepare the following for merchandise Inventory a. A merchandise purchases budget for Apr May, and June b. A schedule of expected cash disbursements for merchrose purchases for Apr May, and done, and for the quarter in total 3. Prepare a cash budget for April May, and luns as well as in total for the quarter