I need help with all of the parts, thank you !

Garden Sales, Incorporated, 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 Sales $ 600, 000 $ 900, 000 $ 500, 000 $ 400, 000 Cost of goods sold 420, 000 630, 000 350, 000 280, 000 Gross margin 180, 000 270, 000 150, 000 120, 000 Selling and administrative expenses: Selling expense 79, 000 120, 000 62, 000 51, 000 Administrative expense* 45, 000 52, 000 41, 000 38, 000 Total selling and administrative expenses 124, 000 172, 000 103, 000 89, 000 Net operating income $ 56, 000 $ 98, 000 $ 47, 000 $ 31, 000 "Includes $20,000 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 $200,000, and March's sales totaled $300,009 d. Inventory purchases are paid for within 15 days. Therefore, 50% of a month's inventory purchases are paid 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 $126,000. 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 31 is $84,000. f. Dividends of $49,000 will be declared and paid in April. g. Land costing $16,000 will be purchased for cash in May. h. The cash balance at March 31 is $52,000; the company must maintain a cash balance of at least $40,000 at the end of each month. i. 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 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: 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 April, May, and June. b. A schedule of expected cash disbursements for merchandise purchases for April, May, and June, and for the quarter in total. 3. Prepare a cash budget for April, May, and June as well as in total forthe quarter. Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 28 Required 3 Prepare a schedule of expected cash collections for April, May, and June, and for the quarter in total. $ 120,000 $ 180,000 $ 100,000 400,000 Total cash collections $ 120,000 $ 180,000 $ 100,000 400,000 Required 2A > Required 1 Required 2A Required 2B Required 3 Prepare a cash budget for April, May, and June as well as in total for the quarter. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Garden Sales, Incorporated Cash Budget For the Quarter Ended June 30 April May June Quarter Beginning cash balance $ 52,000 $ 40,000 $ 40,000 Add collections from customers 368,000 636,000 740,000 Total cash available 420,000 676,000 780,000 0 Less cash disbursements: Purchases for inventory 357,000 518,000 455,000 Selling expenses 79,000 120,000 62,000 Administrative expenses 25,000 32,000 21,000 Land purchases 16,000 O Dividends paid 49,000 0 0 Total cash disbursements 510,000 686,000 538,000 Excess (deficiency) of cash available over disbursements (90,000) (10,000) 242,000 0 Financing: Borrowings 130,000 50,000 0 Repayment 180,000 Interest 0 0 3,100 Total financing 130,000 50,000 183, 100 0 Ending cash balance $ 40,000 $ 40,000 $ 425,100 $ 0Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 23 Required 3 Prepare the following for merchandise inventory, a schedule of expected cash disbursements for merchandise purchases for April, May, and June, and for the quarter in total. April purchases May purchases June purchases Total cash disbursements