Nordic Company, a merchandising company, prepares its master budget on a quarterly basis. The

following data have been assembled to assist in preparation of the master budget for the second quarter.

As of March 31 (the end of the prior quarter). the company's balance sheet showed the following account

balances:

cash	9,000
accounts receivable	48,000
inventory	12,600
buildings and equipment (net)	214,100
accounts payable		18,300
capital stock		190,000
retained earnings		75,400
	283,700	283,700

Actual sales for march and budgeted sales for april-july are as follows:

march ( actual )	60,000
april	70,000
may	85,000
june	90,000
july	50,000

Sales are 20% for cash and 80% on credit. All payments on credit sales are collected in t he month

following the sale. The accounts receivable at March 31 are a result of March credit sales.

The company's gross margin percentage is 40% of sales. (In other words. cost of goods sold is 60% of

sales.)

Monthly selling and administrative expenses are budgeted as follows: salaries and wages, $7,500 per month; shipping, 6% of sales; advertising, $6,000 per month; other expenses. 4% of sales. Depreciation. including depreciation on new assets acquired during the quarter, will be $6,000 for the quarter.

Each month's ending inventory should equal 30% of the following month's cost of goods sold.

Half of a month's inventory purchases are paid for in the month of purchase and half in the following

month.

Equipment purchases during the quarter will be as follows: April. $11,500: and May. $3,000.

Dividends totaling $3,500 will be declared and paid in June.

Management wants to maintain a minimum cash balance of $8,000.The company has an agreement with a local bank that allows the company to borrow in increments of $1.000 at the beginning of each month, up to a total loan balance of $20,000. The interest rate on these loans is 1% per month, and for simplicity, we will assume that interest is not compounded.

The company would, as far as it is able, repay the loan plus accumulated interest at the end of the quarter

Required:

Using the data above, complete the following statements and schedules for the second quarter:

	april	may	june	total
budgeted cost of goods sold	42,000	51,000
add desired ending inventory	15,300
total needs	57,300
less beginning inventory	12,600
required purchases	44,700

Where the budgeted cost of goods sold for april is 70,000 sales multipled by 60% giving you 42,000 and then for may is 51,000 multiplied by 30% giving you 15,300.

part B includes a schedule of expected cash disbursements for merchandise purchases:

	april	may	june	total
for march purchases	18,300			18,300
for april purchases	22,350	22,350		44,700
for may purchases
for june purchases
total cash disbursements for purchases	40,650

I need help completing these two tables.