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 30. The following information is available: 2. 3. 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. Budgeted Income Statements Sales ...... Cost of goods sold Gross margin.... Selling and administrative expenses Net operating income... $ 55,000 36,000 40,000 100,000 $231,000 $ 51,300 70,000 109,700 $231,000 April May $100,000 $110,000 60,000 66,000 40,000 44,000 15,000 16,500 $ 25,000 $ 27,500 $ 32,500 June $130,000 78,000 52,000 19,500 Budgeting Assumptions: 1. Sixty percent 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 $140,000. 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. 4. Each month's ending merchandise inventory should equal $10,000 plus 50% of the next month's cost of goods sold. 5. Depreciation expense is $1,000 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 30. (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 30 balance sheet.) Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30. The following information is available: 2. 3. 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. Budgeted Income Statements Sales ...... Cost of goods sold Gross margin.... Selling and administrative expenses Net operating income... $ 55,000 36,000 40,000 100,000 $231,000 $ 51,300 70,000 109,700 $231,000 April May $100,000 $110,000 60,000 66,000 40,000 44,000 15,000 16,500 $ 25,000 $ 27,500 $ 32,500 June $130,000 78,000 52,000 19,500 Budgeting Assumptions: 1. Sixty percent 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 $140,000. 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. 4. Each month's ending merchandise inventory should equal $10,000 plus 50% of the next month's cost of goods sold. 5. Depreciation expense is $1,000 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 30. (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 30 balance sheet.)
Expert Answer:
Related Book For
Exploring Management
ISBN: 978-1119231936
5th edition
Authors: John R. Schermerhorn, Daniel G. Bachrach
Posted Date:
Students also viewed these accounting questions
-
Could a matrix structure improve performance for an organization familiar to you?
-
Matrix departmentalization violates the unity of command principle. Should companies not use matrix departmentalization?
-
The table below summarises the financial information for construction of a solar power plant in Western Australia (Plan A). Land price Installation cost Cost of panels and equipment $6,000,000...
-
Evaluate the integrals in Problem. Check your answers by differentiating. (3x 2 - 4x - 4) dx
-
Use the Keynesian cross to predict the impact on equilibrium GDP of a. An increase in government purchases. b. An increase in taxes. c. An equal increase in both government purchases and taxes.
-
Judy Eibel is the personnel manager at Smart, Inc. She has analyzed her applicant interview process for the last two weeks and has found she consistently performs the following activities. (a) Reads...
-
Indicate the effect (increase, decrease, or none) on sample size of the following change, assuming other factors are held constant: (a) increase reliability, (b) decrease upper precision limit, and...
-
The following selected transactions were completed during May between Sky Company and Big Co.: May 1. Sky Company sold merchandise on account to Big Co., $72,000, terms FOB destination, 2/15, n/eom....
-
3.Taxpayer, who is in the highest federal tax bracket in the current year, has a $5,000 gain from a collectible and a $5,000 gain from stock, both held long-term. (a) What is Taxpayer's net capital...
-
Arndt, Inc., reported the following for 2024 and 2025 ($ in millions): a. Expenses each year include $30 million from a two-year casualty insurance policy purchased in 2024 for $60 million. The cost...
-
The CFO of a consulting engineering firm is deciding between purchasing Ford Explorers and Toyota 4Runners for company principals. The purchase price for the Ford Explorer will be $29,750. Annual...
-
How do I calculate a break even analysis when I am looking at two compensation plans?
-
Why is financing management so important and what to expect? Explain
-
How has the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 affected this institution? What provisions most directly affect the company? What was the institution lobbying for in the...
-
What does Mart mean when he states that there is no racial hatred because there are no races? Explain Mart's position and give your own opinion .
-
Super Bowl Sunday is the biggest day for pizza sales in the United States yet the price of pizza isn't higher that day. The price of other things that use flour are also priced normally. Does this...
-
-SleepWell is a private company -they are researching and developing a new treatment to help with insomnia -SleepWell is looking for external financing of $3.5 million for their new project -They...
-
a) Calculate the goodwill that was paid by Major Ltd on the acquisition of Minor Ltd. [10 marks] b) Prepare the consolidated statement of financial position for Major Ltd at 31 July 20X8. [30 marks]...
-
What are the potential career development lessons of Fiedler's contingency leadership model?
-
Does the BCG Matrix oversimplify a complex strategic management problem?
-
Should all employees plan, or just managers?
-
True or false? Explain: hierarchy reduces complexity because A. It reduces the size of individual modules. B. It cuts down on the number of interconnections between elements. C. It assembles a number...
-
True or false? Explain: modularity reduces complexity because A. It reduces the effect of incommensurate scaling. B. It helps control propagation of effects.
-
Consider the part of the file system naming hierarchy illustrated in the following: a. In the path name and in the figure, identify the context that you should use for that resolution and the context...
Study smarter with the SolutionInn App