Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30th The following information is available 1 Deacon Company Balance Sheet March 31 Assets Cash Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $ 68,400 35,600 67,300 179, eee $ 350, 300 $ 155,600 7e, een 124,700 $ 350, 300 Budgeted Income Statements April Sales $191, eee Cost of goods sold 114,6ee Gross margin 76,400 Selling and administrative expenses 16.9ee Net operating income $ 59,500 May $281, eee 120,600 80,488 18,400 $ 62, eee June $221, see 132,600 88,460 21, 4ee $ 67,800 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 $231,000. c. 10% of merchandise inventory purchases are paid in cash at the time 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 $1,400 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: Required 2 Required 3 Required 4
