Deacon Company is a merchandising company that is preparing a budget for the three-month period ended...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30th. The following information is available Assets Cash Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets Deacon Company Balance Sheet March 31 $ 65,200 38,800 43,300 125,000 $ 272,300 $ 66,200 70,000 136,100 $ 272,300 April May June $ $ $ 111,000 121,000 66,600 72,600 141,000 84,600 Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity Budgeted Income Statements Sales Cost of goods sold Gross margin Selling and administrative expenses Net operating income Budgeting Assumptions: 44,400 48,400 56,400 23,300 24,800 27,800 $ 21,100 $23,600 $ 28,600 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 $151,000. 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 $1,600 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 Required Required 1 2 3 4 Calculate the expected cash collections for April, May, and June. Total cash collections April May June Quarter Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30th. The following information is available Assets Cash Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets Deacon Company Balance Sheet March 31 $ 65,200 38,800 43,300 125,000 $ 272,300 $ 66,200 70,000 136,100 $ 272,300 April May June $ $ $ 111,000 121,000 66,600 72,600 141,000 84,600 Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity Budgeted Income Statements Sales Cost of goods sold Gross margin Selling and administrative expenses Net operating income Budgeting Assumptions: 44,400 48,400 56,400 23,300 24,800 27,800 $ 21,100 $23,600 $ 28,600 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 $151,000. 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 $1,600 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 Required Required 1 2 3 4 Calculate the expected cash collections for April, May, and June. Total cash collections April May June Quarter
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
Self-balancing scooters, or Hoverboards were introduced in 2013. They provide a mode of transportation as well as a fun way to be outside. The average price of a Hoverboard is $176 and the standard...
-
Hello, I have a few questions regarding forward contracts and no-arbitrage pricing. Any guidance and explanation is appreciated. Thank you! Suppose you have a long position in a stock index and you...
-
Do you think IKEA Group's People and Planet Positive sustainability plan's targets too limited, appropriate, or too ambitious? Why do you think so?
-
A red laser ( lambda r = 6 3 3 nm ) is shone through a narrow slit located 2 m from a screen. When the light source is replaced by a blue laser ( b = 4 8 8 nm ) the position of the first minimum of...
-
KLMN Partnerships financial records show the following: Gross receipts from sales $670,000 Cost of goods sold . (460,000) Operating expenses . (96,800) Business meals and entertainment (6,240)...
-
The motion of a particle is defined by the relation x = 6t4 - 2t3 - 12t2 + 3t + 3, where x and t are expressed in meters and seconds, respectively. Determine the time, the position, and the velocity...
-
Assume you are a business consultant. The owner of a company sends you an e-mail expressing concern that the company is not taking advantage of its discounts offered by vendors. The company currently...
-
Using the information given in Exercise 1626 and assuming pretax financial income of $3,100,000, calculate taxable income.
-
The total factory overhead for Bardot Marine Company is budgeted for the year at $600,000. Bardot Marine manufactures two types of boats: speedboats and bass boats. The speedboat and bass boat each...
-
List the range of values for each of the following measures: Lambda Gamma The closer to ____________________ or ____________________ (value), the stronger the relationship between the variables. The...
-
What are the values of a, b, and c after the following code statements? int a = 1; int b = 10; int c = b; a=a+1; b=b-1; c=c+a;
-
The module resources included examples of healthcare providers adopting innovative strategies to increase access to care. Innovations include expanded service through expedited Medicaid funding,...
-
Explain what social psychology is and what social psychologists do. Explain how social psychology is different from sociology, social work, psychology and other subfields of psychology.Also explain...
-
On the basis of the war on Ukraine, in the domestic gas market, which curve - supply or demand has been impacted and in which direction? On the basis of the new ethanol mandate, in the domestic gas...
-
Hiring people with complementary skills and styles can lead to a more effective team. When you're picking out the members of your team, you will need to apply what you have learned about them (from...
-
The 2023 financial statements of Outdoor Waterworks Inc. follow: Outdoor Waterworks Inc. Income Statement For Year Ended December 31, 2023 Net sales Cost of goods sold: $1,126,000 Inventory, Dec. 31,...
-
Archangel Corporation prepared the following variance report. Instructions Fill in the appropriate amounts or letters for the question marks in the report. ARCHANGEL CORPORATION Variance...
-
Simple numbers are used in this problem to highlight the concepts covered in the chapter. Assume that the Canberra Company produces one producta bath mat that sells for $10. Canberra uses a...
-
The Trapani Company had the following actual data for 2006 and 2007: The basic production data at standard unit costs for the two years were Fixed factory overhead was budgeted at $98,000 per year....
-
The Carley Company differs from the Marple Company (described in Problem 4-21) in only one respect: it has both variable and fixed manufacturing costs. Its variable costs are $0.14 per litre and its...
Study smarter with the SolutionInn App