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 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 $ 73,000 44,400 61,600 183,000 $ 362,000 $ 153,500 70,000 138,500 $ 362,000 Budgeted Income Statements April May Sales $ 172,000 Cost of goods sold Gross margin Selling and administrative expenses 103,200 68,800 21,600 $ 182,000 109,200 72,800 23,100 June $ 202,000 121,200 80,800 26,100 Net operating income $ 47,200 $ 49,700 $ 54,700 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 $212,000. c. Ten percent 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 $1,950 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) 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 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 $ 73,000 44,400 61,600 183,000 $ 362,000 $ 153,500 70,000 138,500 $ 362,000 Budgeted Income Statements April May Sales $ 172,000 Cost of goods sold Gross margin Selling and administrative expenses 103,200 68,800 21,600 $ 182,000 109,200 72,800 23,100 June $ 202,000 121,200 80,800 26,100 Net operating income $ 47,200 $ 49,700 $ 54,700 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 $212,000. c. Ten percent 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 $1,950 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)
Expert Answer:
Related Book For
Managerial Accounting
ISBN: 9781260247787
17th Edition
Authors: Ray Garrison, Eric Noreen, Peter Brewer
Posted Date:
Students also viewed these accounting questions
-
4. (8 points) Fill in with =, >, >=,
-
Using the Newton method and appropriate computer software, analyze the pipe network in Figure P4.4.13 if HA = 190ft, HE = 160ft, HG; = 200ft, QB = 6.0cfs, QC = 6.0cfs, QD = 6cfs, and QF = 12.0 cfs....
-
Using the bond from Practice Exercise 15-4B, journalize the first interest payment and the amortization of the related bond discount. Data From Exercise 15-4B: On the first day of the fiscal year, a...
-
Draw an energy diagram for just the basket in Figure 9.10. Figure 9.10 Different choices of system yield different energy diagrams. (a) System basket + Earth (b) System person + rope + basket + Earth...
-
Texcar Co. is considering the following alternative financing plans: Income tax is estimated at 40% of income. Determine the earnings per share of common stock, assuming income before bond interest...
-
i. As at 30th June 2013, the following information was available from the records of SGR Limited. ii. Acheque of sh 2,720,000 drawn on 30th June was presented to the bank for payment on 16th July,...
-
Solve the following polynomial. Cossida fle)=x"+3x+2x+y inzsLx]
-
Calculate the world price elasticity of supply of corn. Use the following information to work Problems 8 and 9. Record U.S. corn crop, up 24%, is forecast The USDA reported that world corn production...
-
Calculate the U.S. price elasticity of supply of corn. Is this supply elastic? Use the following information to work Problems 8 and 9. Record U.S. corn crop, up 24%, is forecast The USDA reported...
-
Using the same project described in questions 2 and 3, which method(s) of estimating cost would you use to establish a baseline budget? Why? Question 3 Using the same project described in question 2,...
-
Why is identifying the actors the first step in usecase modeling?
-
What is the use-case dependency diagram, and why do we use it?
-
Bernard Arnault and LVMH acquired a large position in Hermes shares without anyone knowing. How did they do it and how did they avoid the French regulations requiring disclosure of such positions?...
-
Juarez worked for Westarz Homes at construction sites for five years. Bever was a superintendent at construction sites, supervising subcontractors and moving trash from sites to landfills. He...
-
Maribel Ortiz is puzzled. Her company had a profit margin of 10% in 2025. She feels that this is an indication that the company is doing well. Gordon Liddy, her accountant, says that more information...
-
At December 31, 2025, the fair value of non-trading securities is 41,300 and the cost is 39,800. At January 1, 2025, there was a credit balance of 900 in the Fair Value Adjustment Non-Trading...
-
On January 1, 2025, Lennon Enterprises acquires 100% of Ono Ltd. for 220,000 in cash. The condensed statements of financial position of the two companies immediately following the acquisition are as...
Study smarter with the SolutionInn App