Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30th. The following information is available Assets Deacon Company Balance Sheet March 31 Cash Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity 105,600 $ 56,000 36,400 62,800 199,000 $ 354,200 $ 172,100 70,000 112,100 $ 354,200 May $ 186,000 111,600 June $ 206,000 123,600 Budgeted Income Statements April Sales $ 176,000 Cost of goods sold Gross margin Selling and administrative expenses 24,300 Net operating income $ 50,600 $ 53,100 $ 58,100 70,400 19,800 74,400 21,300 82,400 Budgeting Assumptions: 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 $216,000. 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. The accounts payable at March 31 will be paid 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 $1,450 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.)