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 $ 65, 2ee Accounts receivable 38, see Inventory 43,300 Buildings and equipment, net of depreciation 125, eee Total assets $ 272,300 Liabilities and Stockholders' Equity Accounts payable $ 66,200 Common stock 70, eee Retained earnings 136, 10e Total liabilities and stockholders' equity 5 272,300 Budgeted Income Statements April Sales $111,000 Cost of goods sold 66,6ee Gross margin 44,400 Selling and administrative expenses 23,300 Net operating income $ 21,100 May $121,000 72,6ee 48,480 24,800 $ 23,6ee June $141, eee 8 4,6ee 56,400 27,800 $ 28,6ee 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 $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 1 Required 2 Required 3 Required 4 Calculate the expected cash collections for April, May, and June. April May June Total cash collections Quarter Complete this question by entering your answers in the tabs below. Required 2 Required 1 Required 2 Required 3 Required 4 Calculate the budgeted merchandise purchases for April, May, and June. April May June Total Budgeted merchandise purchases Rosario Recursos Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Calculate the expected cash disbursements for merchandise purchases for April, May, and June. April May June Quarter Budgeted cash disbursements for merchandise purchases Required 2 Required 4 > Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 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. Deacon Company Balance Sheet June 30 Assets Total assets Liabilities and Stockholders' Equity Total liabilities and stockholders' equity
