Total assets	$	295,600
Liabilities and Stockholders Equity
Accounts payable	$	96,400
Common stock		70,000
Retained earnings		129,200
Total liabilities and stockholders equity	$	295,600

Budgeted Income Statements
	April			May			June
Sales	$	178,000		$	188,000		$	208,000
Cost of goods sold		106,800			112,800			124,800
Gross margin		71,200			75,200			83,200
Selling and administrative expenses		19,000			20,500			23,500
Net operating income	$	52,200		$	54,700		$	59,700

Budgeting Assumptions:

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.

Budgeted sales for July are $218,000.

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 months ending merchandise inventory should equal $10,000 plus 50% of the next months cost of goods sold.

Depreciation expense is $1,800 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.)