$$ Sunny and Clear, Inc. is a small wholesale distributor of consumer goods. The company generates a gross margin shown in the blue table. The percent of cash sales is shown in the blue table; the remainder is sold on account and is collected one month later. Accounts receivable on June $30,2020$ are the result of June credit sales. Actual and budgeted sales for the period were as follows:

The company plans for each month's ending inventory to be the blue table percentage of the following month's budgeted cost of goods sold. Inventory cash purchases are shown in the blue table; the rest is paid for in the following month. The accounts payable on June $30$ are the result of June purchases of inventory. All monthly expenses were paid monthly. Monthly expenses included: commissions, $$9,000$; rent, $$1,200$; other expenses $($excluding depreciation$),$ are reflected in the blue able as a percent of sales. Depreciation is $$1,300$ for the quarter and includes depreciation on new assets acquired during the quarter. The assets acquired for cash during the quarter included equipment of $$2,100$ in July and $$3,000$ in August. The company wishes to maintain a minimum cash balance of $$3,000$ at the end of each month. The company has a financing facility that allows the company to borrow in increments of $$1,000$ at the beginning of each month from a local bank, up to a total loan balance of $$30,000.$ The interest rate on these loans is $1\mathrm{.}5\%$ per month, and interest is not compounded. The company, when able, repays the loan plus accumulated interest at the end of the quarter.

Required:

Using the data above, for quarter ending September $2020,$ prepare the following on the "Budget Schedules" tab:

a$.$ The schedule of the expected cash collections

b$.$ The merchandise purchases budget:

c$.$ The schedule of expected cash disbursements $$ merchandise purchases.

d$.$ schedule of expected cash disbursement $$Selling and administrative expenses

e$.$ The cash budget:

f$.$ An absorption costing income statement, for the quarter ending September $2023$

g$.$ A balance sheet as of September $30,2020$Additional information: