Reference no: EM132479280
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$73,000
Accounts receivable 44,400
Inventory 61,600
Buildings and equipment, net of depreciation 183,000
Total assets$362,000
Liabilities and Stockholders' Equity
Accounts payable$153,500
Common stock 70,000
Retained earnings 138,500
Total liabilities and stockholders' equity $362,000
Budgeted Income Statements April May June
Sales $172,000 $182,000 $202,000
Cost of goods sold 103,200 109,200 121,200
Gross margin 68,800 72,800 80,800
Selling and administrative expenses 21,600 23,100 26,100
Net operating income $47,200 $49,700 $54,700
Budgeting Assumptions:
- 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.
- Budgeted sales for July are $212,000.
- 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. The accounts payable at March 31 will be paid in April.
- Each month's ending merchandise inventory should equal $10,000 plus 50% of the next month's cost of goods sold.
- 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:
Question 1. Calculate the expected cash collections for April, May, and June.
Question 2. Calculate the budgeted merchandise purchases for April, May, and June.
Question 3. Calculate the expected cash disbursements for merchandise purchases for April, May, and June.
Question 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.)