Problem 8-27 (Algo) Cash Collections: Cash Disbursements; Budgeted Balance Sheet (LO8-2, L08-3, LO8-4, LO8-10) 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 Salance 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 $71,400 38,000 56,800 121,000 287,200 $ 79,00 70,000 132.00 5 287,200 June Budgeted Income Statements Sales Cost of goods sold Gross martin Selling and administrative expenses Net operating income Budgeting Assumption's April $ 156,000 93,600 62,400 23.00 $ 39,480 May $ 166,000 99,600 66,400 24,500 5.41,900 5 186,000 111,600 74,400 27.500 546,900 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 $196 000 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 Fach month's ending merchandise inventory should equal $10,000 plus 50% of the next month's cost of goods sold e Depreciation expense is $1,550 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) Complete this question by entering your answers in the tabs below. Required Required 2 Required 3 Required 4 Calculate the expected cash collections for April, May, and June April May June Quartet Total cash collections Realed Required 2 > 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 April May Budgeted merchandise purchases June Total Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Calculate the expected cash dhbursements for merchandise purchases for April, May, and June. April May June Quarter Budgeted cash disbursements for merchandise purchases Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 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.) Deacon Company Balance Sheet June 30 Assets Total assets Llabilities and Stockholders' Equity Total abilities and stockholders' equity $ 0