Just need the #'s for #4
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 Company Balance Sheet March 31 Assets 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 $ 59,200 31,600 47,500 119,000 $ 257,300 $ 76,400 70,000 110,900 $ 257,300 Budgeted Income Statements April Sales $125,000 Cost of goods sold 75,000 Gross margin 50,000 Selling and administrative expenses 17.500 Net operating income $ 32,500 May $135,000 81,000 54,000 19,000 $ 35,000 June $155,000 93.000 62,000 22,000 $ 40,000 Net operating income $ 32,500 $ 35,000 $ 40,000 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 $165,000. 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 $1,150 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.) . Prepare a budgeted balance sheet at June 30th. (Hint: You need to calculate the cash paid for selling an 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 1 Required 2 Required 3 Required 4 Calculate the expected cash collections for April, May, and June. April 116,600 $ May 131,800 $ June Quarter 148,600 $ 397,000 Total cash collections $ Required 1 Required 2 > . Prepare a budgeted balance sheet at June Juuni Toureeu to calculate the casn paid for uring 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 1 Required 2 Required 3 Required 4 Calculate the budgeted merchandise purchases for April, May, and June. June Total April 78,000 May 87,000 $ Budgeted merchandise purchases 96,000 $ 261,000 . Calculate the budgeted merchandise purchases for April, May, and June. 5. Calculate the expected cash disbursements for merchandise purchases for April, May, and June. 7. Prepare a budgeted balance sheet at June 30th. (Hint: You need to calculate the cash paid for selling and 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 1 Required 2 Required 3 Required 4 Calculate the expected cash disbursements for merchandise purchases for April, May, and June. June Quarter April 84,200 $ May 78,900 $ $ Budgeted cash disbursements for merchandise purchases $ 87,900 251,000