Question

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	$	60,000
Accounts receivable		30,000
Inventory		43,900
Buildings and equipment, net of depreciation		131,000
Total assets	$	264,900
Liabilities and Stockholders’ Equity
Accounts payable	$	72,000
Common stock		70,000
Retained earnings		122,900
Total liabilities and stockholders’ equity	$	264,900

Budgeted Income Statements
	April			May			June
Sales	$	113,000		$	123,000		$	143,000
Cost of goods sold		67,800			73,800			85,800
Gross margin		45,200			49,200			57,200
Selling and administrative expenses		17,000			18,500			21,500
Net operating income	$	28,200		$	30,700		$	35,700

Budgeting Assumptions:

1. 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.

2. Budgeted sales for July are $153,000.

3. 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.

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 $1,050 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.)

Answer 1

ANSWER

_____________________________________________

If you have any query or any Explanation please ask me in the comment box, i am here to helps you.please give me positive rating.

*****************THANK YOU**************