Deacon Company is a merchandising company that is preparing a budget for the second quarter of...
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 second quarter of the calendar year. The following Information is available. DEACON COMPANY Balance Sheet March 31 Assets Cash Accounts receivable Inventory Plant and equipment, net of depreciation Total assets Liabilities and Shareholders' Equity Accounts payable Common shares Retained earnings Total liabilities and shareholders' equity $59,000 37,000 45,000 95,000 $236,000 $ 41,000 64,000 131,000 $236,000 Budgeted Income Statements; April Sales $ 102,000 Cost of goods sold 61,200 May $ 103,000 61,800 June $ 121,000 72,600 Gross margin 40,600 41,200 48,400 Selling and administrative expenses Operating income Budgeting Assumptions 20,000 19,000 17,000 $ 20,800 $22,200 $ 31,400 Budgeting Assumptions a. Sixty percent of sales are cash sales and 40 percent of sales are credit sales. Twenty percent of all credit sales are collected in the month of sale and the remaining 80 percent are collected in the month subsequent to the sale b. Budgeted sales for July are $136,000 while the budgeted cost of goods sold is 60% 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. d. Each month's ending merchandise inventory should equal $12.000 plus 50% of the next month's cost of goods sold e. 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.) Complete this question by entering your answers in the tabs below. 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) 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. Total cash collections April May June Quarter Required 1 Required 2 > 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) Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Calculate the budgeted merchandise purchases for April, May, and June. Budgeted merchandise purchases April May June Quarter 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.) 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 Budgeted cash disbursements for merchandise purchases < Required 2 Required 4 > June Quarter Required 1 Required 2 Required 31 Required 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 Balance Sheet June 30 Assets Total assets $ Liabilities and Shareholders' Equity Total liabilities and stockholders' equity $ Deacon Company is a merchandising company that is preparing a budget for the second quarter of the calendar year. The following Information is available. DEACON COMPANY Balance Sheet March 31 Assets Cash Accounts receivable Inventory Plant and equipment, net of depreciation Total assets Liabilities and Shareholders' Equity Accounts payable Common shares Retained earnings Total liabilities and shareholders' equity $59,000 37,000 45,000 95,000 $236,000 $ 41,000 64,000 131,000 $236,000 Budgeted Income Statements; April Sales $ 102,000 Cost of goods sold 61,200 May $ 103,000 61,800 June $ 121,000 72,600 Gross margin 40,600 41,200 48,400 Selling and administrative expenses Operating income Budgeting Assumptions 20,000 19,000 17,000 $ 20,800 $22,200 $ 31,400 Budgeting Assumptions a. Sixty percent of sales are cash sales and 40 percent of sales are credit sales. Twenty percent of all credit sales are collected in the month of sale and the remaining 80 percent are collected in the month subsequent to the sale b. Budgeted sales for July are $136,000 while the budgeted cost of goods sold is 60% 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. d. Each month's ending merchandise inventory should equal $12.000 plus 50% of the next month's cost of goods sold e. 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.) Complete this question by entering your answers in the tabs below. 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) 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. Total cash collections April May June Quarter Required 1 Required 2 > 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) Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Calculate the budgeted merchandise purchases for April, May, and June. Budgeted merchandise purchases April May June Quarter 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.) 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 Budgeted cash disbursements for merchandise purchases < Required 2 Required 4 > June Quarter Required 1 Required 2 Required 31 Required 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 Balance Sheet June 30 Assets Total assets $ Liabilities and Shareholders' Equity Total liabilities and stockholders' equity $
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
1) Determine the pH of a 4.3*10^-4 M NaOH solution. 2) why would we say that a solution with a H+ concentration of 1.00*10^-7 M is said to be neutral if it contains acid, shouldn't be acidic?
-
On August 1, 2012, Woodworks paid Warehouse Rentals $54,000 for a 12-month lease on warehouse space. Required a. Record the deferral and the related December 31, 2012, adjustment for Woodworks in the...
-
Suppose we modify the communications network of Example 2.22 as shown in the diagram by adding a link from node B to node D. Assuming each link is available with probability independent of any other...
-
The following balance sheet and income statement data were taken from the financial records of The Dana Point Company: \ Required Prepare percentage change and common-sized balance sheets and income...
-
Johnson, Inc., manufactures lead crystal glasses. The standard direct labor time is 0.3 hour per glass, at a price of $13 per hour. The actual results for the production of 6,900 glasses were 0.2...
-
The South Western Stingers (Carybdea xaymacana) body size (i.e excluding tentacles) is approximately Normally distributed with a mean () diameter of 2.8cm and standard deviation () of 0.1cm. In the...
-
Watch Help Video In The Diagram Below Of Triangle GHJ, K Is A Midpoint Of GH And L Is A Midpoint Of HJ. If KL= 75 ? 10x, And GJ = 1 +3, What Is The Measure Of GJ? H K ?. Watch help video In the...
-
On December 31, the capital balances and income ratios in the Elhor Company are as follows. Instructions Partner A. Ely L. Howe Capital Balance Income Ratio $70,000 60% 30,000 30 B. Ross 20,000 10...
-
Consumer Good Application The course spreadsheet located below contains an Assigned Consumer Good and a link to the Federal Reserve website...
-
An irreversible process takes place by which the entropy of the universe increases by 1.66 J/K. If the temperature of the environment in which the process occurred is 225 K, how much energy (in J)...
-
Give statistics for each travel agency for the years 2 0 1 0 through 2 0 2 2 , including the profit and loss for each ( note the value with ' - ' for loss ) . Additionally, find out how many people...
-
Plato Ltd Trial Balance as at 31st October 2009 was balanced by the inclusion of the following debit balance of $5,500 in the Suspense Account Subsequent investigation revealed the following errors 9...
-
That which is common to the greatest number has the least care bestowed upon it Everyone thinks chiefly of his own, hardly at all of the common interest and only when he is himself concerned as an...
-
A bubble-point liquid feed is to be distilled as shown in Figure. Use the Edmister group method to estimate the mole-fraction compositions of the distillate and bottoms. Assume initial overhead and...
-
Presented below are selected financial data from The Boeing Company 2015 annual report. Using the ratio definitions from Exhibit 4.6, calculate the following ratios: receivable turnover, receivable...
-
During 2015, The Mann Corporation borrowed \($500,000\) from The Biltmore National Bank. The loan agreement included a debt covenant restricting the companys level of debt relative to shareholders...
-
The following information is taken from Procter & Gambles 2015 annual report: Calculate the companys actual and sustainable rate of growth in sales for 2015 and 2014. How do the two growth rates...
Study smarter with the SolutionInn App