You are provided with the following information taken from Sage Hill inc's March 31, 2022, balance sheet. Cash Accounts receivable Inventory Property, plant, and equipment, net of depreciation Accounts payable Common stock Retained earnings $ 12,280 23,120 37,100 123,400 22,910 152,900 12,320 Additional information concerning Sage Hill Inc. is as follows. 1. Gross profit is 24% of sales. 2. Actual and budgeted sales data: March (actual) April (budgeted) $47.100 72,700 3. Sales are both cash and credit. Cash collections expected in April are: March $18,840 (40% of $47.100) April 43.620 (60% of $72.700) $62.460 4. Half of a month's purchases are paid for in the month of purchase and half in the following month. Cash disbursements expected in April Purchases March $22.910 Purchases April 28.910 $51.820 5. Cash operating costs are anticipated to be $12.110 for the month of April 6. Equipment costing 52.530 will be purchased for cash in April. 7. The company wishes to maintain a minimum cash balance of $12.240. An open line of credit is available at the bank. All borrowing is done beginning of the month, and all repayments are made at the end of the month. The interest rate is 13% per year, and interest expense is ac at the end of the month and paid in the following month Prepare a cash budget for the month of April. Determine how much cash a n d must borrow.orcan repay. in April SAGE HILL INC. Cash Budget April 30, 2022 Beginning cash balance 12280 Add : Cash sales Collections from customers 18840 Collections from customers 43620 Cash sales 62460 Excess (deficiency) of available cash over disbursements 74740 Less : Cash disbursements Cash sales 22910 Payment of March purchases 22910 i April cash purchases Equipment purchase Total disbursements Excess (deficiency of available cash over disbursements Financing Add Borrowings 3960 Less : Total receipts Ending cash balance 12240