Deacon Company is a merchandising company that is preparing a budget for the second quarter of the calendar year. The following information is available.

DEACON COMPANY

Balance Sheet

March $31$

Assets

Cash $ $54,000$

Accounts receivable $40,000$

Inventory $45,000$

Plant and equipment, net of depreciation $90,000$

Total assets $ $229,000$

Liabilities and Shareholders$$ Equity

Accounts payable $ $51,000$

Common shares $79,000$

Retained earnings $99,000$

Total liabilities and shareholders$$ equity $ $229,000$

Budgeted Income Statements

April May June

Sales $ $92,000$ $ $114,000$ $ $137,000$

Cost of goods sold $55,20068,40082,200$

Gross margin $36,80045,60054,800$

Selling and administrative expenses $12,00011,00010,000$

Operating income $ $24,800$ $ $34,600$ $ $44,800$

Budgeting Assumptions:

Sixty percent of sales are cash sales and $40$ percent of sales are credit sales. Twenty percent of all credit sales are collected in the month of sale and the remaining $80$ percent are collected in the month subsequent to the sale.

Budgeted sales for July are $$133,000$ while the budgeted cost of goods sold is $60\%.$

$10\%$ 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.

Each month$$s ending merchandise inventory should equal $$13,000$ plus $50\%$ of the next month$$s cost of goods sold.

Depreciation expense is $$1,400$ per month. All other selling and administrative expenses are paid in full in the month the expense is incurred.Budgeting Assumptions:

a$.$ Sixty percent of sales are cash sales and $40$ percent of sales are credit sales. Twenty percent of all credit sales are collected in the

month of sale and the remaining $80$ percent are collected in the month subsequent to the sale.

b$.$ Budgeted sales for July are $$133,000$ while the budgeted cost of goods sold is $60\%.$

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 $$13,000$ plus $50\%$ of the next month's cost of goods sold.

e$.$ Depreciation expense is $$1,400$ per month. All other selling and administrative expenses are paid in full in the month the expense is

incurred.

Required:

Calculate the expected cash collections for April, May, and June.

Calculate the budgeted merchandise purchases for April, May, and June.

Calculate the expected cash disbursements for merchandise purchases for April, May, and June.

Prepare a budgeted balance sheet at June $30.($Hint: You need to calculate the cash paid for selling and administrative expenses