Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30 th. The following Information is avallable a. 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 80% are collected in the month subsequent to the sale. b. Budgeted sales for July are $181,000. c. 1096 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. The accounts payable at March 31 will be pald in April. 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 $1,700 per month. All other selling and administrative expenses are pald 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 Aprili, May, and June. 3. Calculate the expected cash disbursements for merchandise purchases for Aprili, May, and June. 4. Prepare a budgeted balance sheet at June 30 th. (Hint: You need to calculate the cash pald for selling and administrative expenses during Aprit, May, and June to determine the cash balance in your June 30 th balance sheet) alculate the budgeted merchandise purchases for April, May, and June culate the expected cash disbursements for merchandise purchases for April, May, and June. Prepare a budgeted balance sheet at June 30 th. (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 30 th balance sheet.)