Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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 $ 59,200
Accounts receivable 31,600
Inventory 47,500
Buildings and equipment, net of depreciation 119,000
Total assets $ 257,300
Liabilities and Stockholders Equity
Accounts payable $ 76,400
Common stock 70,000
Retained earnings 110,900
Total liabilities and stockholders equity $ 257,300

Budgeted Income Statements
April May June
Sales $ 125,000 $ 135,000 $ 155,000
Cost of goods sold 75,000 81,000 93,000
Gross margin 50,000 54,000 62,000
Selling and administrative expenses 17,500 19,000 22,000
Net operating income $ 32,500 $ 35,000 $ 40,000

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 $165,000.

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 $1,150 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.)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Database Audit And Protection

Authors: Gerardus Blokdyk

3rd Edition

0655407499, 978-0655407492

More Books

Students also viewed these Accounting questions