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 $ 61,400 Accounts receivable 32,400 Inventory 58,300 Buildings and equipment, net of depreciation 148,000 Total assets $ 300,100 Liabilities and Stockholders Equity Accounts payable $ 105,100 Common stock 70,000 Retained earnings 125,000 Total liabilities and stockholders equity $ 300,100 Budgeted Income Statements April May June Sales $ 161,000 $ 171,000 $ 191,000 Cost of goods sold 96,600 102,600 114,600 Gross margin 64,400 68,400 76,400 Selling and administrative expenses 18,300 19,800 22,800 Net operating income $ 46,100 $ 48,600 $ 53,600 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 $201,000 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 The accounts payable at March 31 will be paid in April Each months ending merchandise inventory should equal $10,000 plus 50 of the next months cost of goods sold Depreciation expense is $1,200 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

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Aug 08, 2024

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	$	61,400
Accounts receivable		32,400
Inventory		58,300
Buildings and equipment, net of depreciation		148,000
Total assets	$	300,100
Liabilities and Stockholders Equity
Accounts payable	$	105,100
Common stock		70,000
Retained earnings		125,000
Total liabilities and stockholders equity	$	300,100

Budgeted Income Statements
	April		May		June
Sales	$	161,000	$	171,000	$	191,000
Cost of goods sold		96,600		102,600		114,600
Gross margin		64,400		68,400		76,400
Selling and administrative expenses		18,300		19,800		22,800
Net operating income	$	46,100	$	48,600	$	53,600

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 $201,000.
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. The accounts payable at March 31 will be paid in April.
Each months ending merchandise inventory should equal $10,000 plus 50% of the next months cost of goods sold.
Depreciation expense is $1,200 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.