The following data relate to the operations of Shllow Company, a wholesale distributor of consumer goods: a. The gross margin is 25% of sales b. Actual and budgeted sales data: c. Sales are 60% for cash and 40% on credit. Credit salos are collected in the month following sole. The accounts receivable at March 31 are a result of March credit sales: d. Eoch month's ending inventory should equal 80% of the following month's budgeted cost of goods sold. e. One-haif of a month's inventory purchases is paid for in the month of purchase; the other half is paid for in the following month. The accounts poyable ot March 31 are the result of March purchases of inventory. f. Monthly expenses are as follows: commissions, 12% of sales, rent, $2,000 per month; other expenses fexcluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $927 per glonth (includes depreciation on new assets) 9. Equipment costing $1,200 will be purchased for cosh in April. h. Management would like to maintain a minimum cash balance of at least $4.000 at the end of each month. 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 $20,000. The interest fate on these loans is to 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 accumuloted interest ot the end of the quarter. Required: Using the preceding data: 1. Complete the schedule of expected cash collections. 2. Complete the merchandise purchases budget and the schedule of expected cash disbursements for merchandise purchases. 3. Complete the cash budget. 4. Prepare an absorption costing income statement for the quarter ended June 30 . 5. Prepare a balance sheet as of June 30 . Complete this question by entering your answers in the tabs below. Complete the schedule of expected cash collections. Complete this question by entering your answers in the tabs below. Complete the cash budget. (Cash derequency, 3 repayments and interest should be indicated by a minus sign Prepare an absorption costing income statement for the quarter ended June Prepare a balance sheet as of June 30