Deacon Company is a merchandising company that is preparing a budget for the three-month period ended...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30th. The following information is available Assets Cash Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets Deacon Company Balance Sheet March 31 $ 65,200 38,800 43,300 125,000 $ 272,300 $ 66,200 70,000 136,100 $ 272,300 April May June $ $ $ 111,000 121,000 66,600 72,600 141,000 84,600 Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity Budgeted Income Statements Sales Cost of goods sold Gross margin Selling and administrative expenses Net operating income Budgeting Assumptions: 44,400 48,400 56,400 23,300 24,800 27,800 $ 21,100 $23,600 $ 28,600 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 Required Required Required 1 2 3 4 Calculate the expected cash collections for April, May, and June. Total cash collections April May June Quarter Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30th. The following information is available Assets Cash Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets Deacon Company Balance Sheet March 31 $ 65,200 38,800 43,300 125,000 $ 272,300 $ 66,200 70,000 136,100 $ 272,300 April May June $ $ $ 111,000 121,000 66,600 72,600 141,000 84,600 Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity Budgeted Income Statements Sales Cost of goods sold Gross margin Selling and administrative expenses Net operating income Budgeting Assumptions: 44,400 48,400 56,400 23,300 24,800 27,800 $ 21,100 $23,600 $ 28,600 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 Required Required Required 1 2 3 4 Calculate the expected cash collections for April, May, and June. Total cash collections April May June Quarter
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
A red laser ( lambda r = 6 3 3 nm ) is shone through a narrow slit located 2 m from a screen. When the light source is replaced by a blue laser ( b = 4 8 8 nm ) the position of the first minimum of...
-
Most workers are not covered by explicit or implicit contracts and are at-will employees. Thus, an employer should be able to terminate these workers at any time and for any reason. A practical...
-
What does judicial notice mean? Can you give an example of a fact that the court may be able to take judicial notice of?
-
Apply the value chain model to a video game developer, such as Electronic Arts (www.EA.com). What is its competitive strategy? Describe the tasks Electronic Arts must accomplish for each of the...
-
1: If you are doing an audit of a B2C (business to consumer, i.e GAP clothes) company what social networks are most important? What would you be looking for in their posts or on the networks to know...
-
DefTech, a private company, is considering whether or not to bid on a U.S. Department of Defense (USDOD) project. The project is for the development of a new, more effective stealth technology that...
-
A retail company must file a monthly sales tax report listing the total sales for the month, and the amount of state and county sales tax collected. The state sales tax rate is 4 percent and the...
-
LiveJournal was a popular social media platform which enabled online communities to post comments and content related to particular themes. Its most popular community was called Oh No They Didnt!...
-
In a lawsuit against Angies List, Inc. for overtime pay, sales representatives were paid based on a 40-hour workweek but alleged that they routinely worked 50 to 60 hours a week without extra...
-
Yazaki Corporation and DENSO Corporation are both Japanese companies that supply electrical components to manufacturers of automobiles. Following an investigation by the U.S. Department of Justice in...
-
An offeror extends an offer to settle a claim for \($15,000.\) The offeree responds, Could your \($15,000\) offer be increased to \($17,500?\) Is this a rejection?
Study smarter with the SolutionInn App