00 Virgin 10:57 PM @ 19% [ Deacon Company is a merchandising company that is preparing a budget for the three month period ended June 30th. The following information is available Deacon Gompany March 31 5400 Accounts receivable Buildings and equipment, net of depreciation Liabilities and Stockholders Equity Retained eamings Total iabiies and stockholders 300 100 64,400400409 Budgeting Assumptions: 60% of sales are cash sales and 40% of sales are credit sales. Twenty percent of all credit sales are collected in the month of sale and the remaining the month subsequent to the sale a, 80% are collected in b. Budgeted sales for July are $201,000. C. 10% of merchandise inventory purchases are paid in cash at the time of the purchase The remaining 90% of purchases are credit purchases. All purchases on credit are paid in the month subsequent to the purchase. d. Each month's ending merchandise inventory should equal $10,000 plus 50% of the next month's cost of goods sold. e. Depreciation expense is $1,200 per month. All other selling and administrative expenses are paid in full in the month the expense is incurred Required: 1. Calculate the expected cash collections for April, May, and June. 2. Calculate the budgeted merchandise purchases for April, May, and June. 3. Calculate the expected cash disbursements for merchandise purchases for April, May and June. 4. Prepare a budgeted balance sheet at June 30th. (Hint: You need to calculate the cash paid for selling and administrative expenses during April, May, and June to determine the cash balance in your June 30th balance sheet.) Complete this question by entering your answers in the tabs below. Required 2 Required Calculate the expected cash collections for April, May, and June