4.
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30 th. The following information is avallable 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 8056 are collected in the month subsequent to the sale. b. Bucgeted sales for July are $229,000. 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 $229,000. c. 10% of merchandise inventory purchases are paid in cash at the time of the purchase. The remaining 90% of purchases are crecit 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 $1,650 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 Aprili, May, and June. 4. Prepare a budgeted balance sheet at June 30t. (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. 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 $1,650 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 30 th. (Hint: You need to calculate the cash paid for seling and administrative expenses Juring April, May, and June to determine the cash balance in your June 30 th balance sheet) Complete this questlon by entering your answers in the tabs below. Caiculate 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. 4. Prepare a budgeted balance sheet at June 30 th. (Hint: You need to calculate the cash paid for seiling 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 disbursements for merchandise purchases for Aprit, May, and June. 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.)
