DEACON COMPANY Balance Sheet March 31 Assets Cash Accounts receivable Inventory Plant and equipment, net of depreciation Total assets Liabilities and Shareholders' Equity Accounts payable Common shares Retained earnings Total liabilities and shareholders' equity $ 56,000 41,000 38,000 100,000 $ 235, 000 $ 44,000 76,000 115,000 $ 235,000 Budgeted Income Statements Sales Cost of goods sold Gross margin Selling and administrative expenses Operating income April $ 94, 000 56, 400 37,600 17,000 $ 20,600 May $ 101,000 60, 600 40, 400 16,000 $ 24, 400 June $ 136,000 81,600 54, 400 18,000 $ 36, 400 Budgeting Assumptions: a. Sixty percent of sales are cash sales and 40 percent of sales are credit sales. Twenty percent of all credit sales are collected in the month of sale and the remaining 80 percent are collected in the month subsequent to the sale. b. Budgeted sales for July are $147,000. 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. d. Each month's ending merchandise inventory should equal $14,000 plus 50% of the next month's cost of goods sold. e. Depreciation expense is $1,100 per month. All other selling and administrative expenses are paid in full in the month the expense is incurred. Calculate the expected cash collections for April, May, and June. April May June Quarter Total cash collections Calculate the budgeted merchandise purchases for April, May, and June. April May June Quarter Budgeted merchandise purchases Calculate the expected cash disbursements for merchandise purchases for April, May, and June. April May June Quarter Budgeted cash disbursements for merchandise purchases Prepare a budgeted balance sheet at June 30. (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 30 balance sheet.) Deacon Company Balance Sheet June 30 Assets Total assets Liabilities and Shareholders' Equity Total liabilities and stockholders' equity