Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30th. The following information is available

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 80% are collected in the month subsequent to the sale.

Budgeted sales for July are $140,000.

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. The accounts payable at March 31 will be paid in April.

Each months ending merchandise inventory should equal $10,000 plus 50% of the next months cost of goods sold.

Depreciation expense is $1,000 per month. All other selling and administrative expenses are paid in full in the month the expense is incurred.

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. Calculate the expected cash collections for April, May, and June. Complete this question by entering your answers in the tabs below. Calculate the budgeted merchandise purchases for April, May, and June. Complete this question by entering your answers in the tabs below. \begin{tabular}{|l|l|} \hline Deacon Company \\ \hline Balance Sheet & June 30 \\ \hline Assets & \\ \hline & \\ \hline Total assets & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline \end{tabular}