60.1K

Verified Solution

Link Copied!

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	$ 58,200
Accounts receivable	34,800
Inventory	68,500
Buildings and equipment, net of depreciation	118,000
Total assets	$ 279,500
Liabilities and Stockholders Equity
Accounts payable	$ 95,000
Common stock	70,000
Retained earnings	114,500
Total liabilities and stockholders equity	$ 279,500

Budgeted Income Statements	April	May	June
Sales	$ 195,000	$ 205,000	$ 225,000
Cost of goods sold	117,000	123,000	135,000
Gross margin	78,000	82,000	90,000
Selling and administrative expenses	18,600	20,100	23,100
Net operating income	$ 59,400	$ 61,900	$ 66,900

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 $235,000.

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

e. Depreciation expense is $1,350 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. Calculate the expected cash collections for April, May, and June. Complete this question by entering your answers in the tabs below. Calculate the budgeted merchandise purchases for April, May, and June. Complete this question by entering your answers in the tabs below. Calculate the expected cash disbursements for merchandise purchases for April, May, and June. Complete this question by entering your answers in the tabs below. Prepare a budgeted balance sheet at June 30th. (Hint: You need to calculate the cash paid for selling and administr expenses during April, May, and June to determine the cash balance in your June 30th balance sheet.) Prepare a budgeted balance sheet at June 30 th. (Hint: You need to calculate the cash expenses during April, May, and June to determine the cash balance in your June 30 th b

Answer & Explanation Solved by verified expert

See Answer