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
-
Refer to Exercise 11.42. Construct an 80% and a 98% confidence interval for 1. Exercise 11.42 Consider the following pairs of observations: 0 9 5 2 3 3 1
-
Dorm Shirts Inc. intends to issue a $1 million offering over 12 months. Its principals plan to offer it exclusively to 50 friends who all attend the same college, have net worth under $50,000, and...
-
The John Gore Organization owns and operates the Charles Playhouse, a theater in Boston, Massachusetts. Evelyn Castillo has diabetes, a disability under the Americans with Disabilities Act (ADA)....
-
Selected transactions from the journal of Kati Tillman, investment broker, are presented below. Instructions (a) Post the transactions to T-accounts. (b) Prepare a trial balance at August 31,2015....
-
1. Tony stark is trying to talk pepper Potts into attending an event with him. Pepper does not want to attend because she feels that she and will be much older than most of the younger crowd...
-
Why have many institutions moved away from the dormitory concept to smaller rooms occupied by two or three juveniles? allows for separation between types of people who are incarcerated makes the...
-
Is there a clear separation between normal and abnormal behavior? a.No, abnormality is a continuum from positive mental health at one end with extreme abnormality at the other end. b.No, but most...
-
A wealthy tech mogul, concerned about how increasing automation might one day reduce the availability of employment in some sectors of the economy, has decided to fund a randomized controlled trial...
-
Suppose that in the country of Tributia a workers supply of labor is given by H = 140W, and a firms demand for labor by H = 2000 2W, where W is wage per hour, and H is quantity of hours worked. a....
-
As of 2017, the majority of states have enacted smoking bans in public places such as workplaces, restaurants, and bars. What is the economic rationale behind these bans in public places? Would a...
-
Discuss strengths and weaknesses in Bard's and Frederick's estimates of the proportion of hugs Mina will give to each of them. May one of the ways of analysing fit better in one context, and the...
-
Your company has acquired the Chuck Wood's lumber mill. Along with the mill itself, they also got the mill's inventory. Your job is to estimate the humidity of the lumber by measuring 100 units....
-
Analysis why decathlon, Singapore choose Narrow aisle and Selective Pallet system. Narrow Aisle Pallet Racking quick order-picking and fast accessibility to every pallet space-saving FIFO handling...
-
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?
-
For the pediatrician presented in Example 1, find the probability that a randomly selected three-year-old girl is between 35 and 40 inches tall, inclusive. That is, find P(35 X 40). By-Hand...
-
Find the value of z 0.10 . Approach We wish to find the z-value such that the area under the standard normal curve to the right of the z-value is 0.10.
-
The heights of a pediatricians three-year-old females are approximately normally distributed, with mean 38.72 inches and standard deviation 3.17 inches. Find the height of a three-year-old female at...
Study smarter with the SolutionInn App