Homework Answers
Please find the answers:
1) Budgeted cash collections for April, May & June
| Budgeted cash collection | Apr | May | June | |
| Credit sales 40% | 48000 | 52000 | 60000 | |
| 20% collected in same month A | 9600 | 10400 | 12000 | |
| 80% in subsequent month | 42800 | 38400 | 41600 | |
| 60% cash sales of same month | B | 72000 | 78000 | 90000 |
| Cash collection | A+B | 124400 | 126800 | 143600 |
2) Budgeted mercantile purchases for April, May & June:
| Budgeted merchandise purchase | Apr | May | June | July | |
| COGS | 72000 | 78000 | 90000 | 96000 | |
| + Closing stock | 88000 | 100000 | 106000 | ||
| -Opening stock | -46000 | -88000 | -100000 | -106000 | |
| Purchases | 114000 | 90000 | 96000 |
3) Expected cash disbursement for mercantile purchases for Apr, May & June
| Expected cash disbursement mercantile purchase | Apr | May | June | ||
| Cash purchases 10% | 11400 | 9000 | 9600 | ||
| Credit purchases 90% | 125100 | 102600 | 81000 | ||
| Cash disbursement | 136500 | 111600 | 90600 |
4) Balance sheet for April, May & June:
| Budgeted Balance sheet | As on month-end of | |||
| Mar | Apr | May | June | |
| Cash (See workings below) | 71,800 | 43,450 | 40,900 | 73,150 |
| A/cs receivable (40%*80% of month sales) | 42,800 | 38,400 | 41,600 | 48,000 |
| Inventory | 46,000 | 88,000 | 1,00,000 | 1,06,000 |
| Building & FA | 1,49,000 | 1,47,150 | 1,45,300 | 1,43,450 |
| 3,09,600 | 3,17,000 | 3,27,800 | 3,70,600 | |
| A/cs Payable (90% of Purchases) | 1,25,100 | 1,02,600 | 81,000 | 86,400 |
| Common stock/ Share capital | 70,000 | 70,000 | 70,000 | 70,000 |
| Retained earnings | 1,14,500 | 1,44,400 | 1,76,800 | 2,14,200 |
| 3,09,600 | 3,17,000 | 3,27,800 | 3,70,600 | |
Workings in support of balance sheet:
| Particulars | Apr | May | June | |
| Cash opening balance | A | 71800 | 43450 | |
| Cash collection | B | 124400 | 126800 | 143600 |
| Cash disbursement | C | 136500 | 111600 | 90600 |
| Selling & distribution expenses excluding depreciation | D | 16250 | 17750 | 20750 |
| Total cash payments | E=C+D | 152750 | 129350 | 111350 |
| Cash closing balance | A+B-E | 43450 | 40900 | 73150 |
Hope the answer is up to the expectations. Please go through the workings for clarifications.
Thanks & Regards
Add Answer to:
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30th. T...
Deacon Company is a merchadising company that is preparing a budget for the three-month period ended june 30th. The fol...
Deacon Company is a merchadising company that is preparing a budget
for the three-month period ended june 30th. The following
information is available
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...
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended...
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 65,200 38,800 43,300 125,000 272,300 $ $ 66,200 70,000 136,100 272,300 $ Budgeted Income Statements April Sales $111,000 Cost of goods sold...
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30th. The fol...
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 $ 55,400 Accounts receivable 41,200 Inventory 53,200 Buildings and equipment, net of depreciation 180,000 Total assets $ 329,800 Liabilities and Stockholders’ Equity Accounts payable $ 143,500 Common stock 70,000 Retained earnings 116,300 Total liabilities and stockholders’ equity $ 329,800 Budgeted Income Statements April May June Sales $ 144,000 $...
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended...
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 $ 61,400 32,400 58,300 148,000 $ 300, 100 $ 105,100 70,000 125,000 $ 300,100 May June Budgeted Income Statements April Sales $ 161,000...
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended...
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 $ 62,000 43,600 46,000 107,000 $ 258,600 $ 63,600 70,000 125,000 $ 258, 600 Budgeted Income Statements April Sales $120,000 Cost of goods...
. Deacon Company is a merchandising company that is preparing a budget for the three-month period...
.
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 $ 68,800 34,000 64,600 122,000 $ 289,400 $ 96,500 70,000 122,900 $ 289,400 Budgeted Income Statements April Sales $182,000 Cost of goods...
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended...
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30th. The followin information is available Book Point 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 50,000 30,000 43,900 131,000 264,900 Ferences $ $ 72,000 70,000 122.900 264,900 5 Budgeted Income Statements April Sales $113,000 Cost of...
Deacon Company is a merchandising company that is preparing a budget for the three month period...
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 $ 65, 2ee Accounts receivable 38, see Inventory 43,300 Buildings and equipment, net of depreciation 125, eee Total assets $ 272,300 Liabilities and Stockholders' Equity Accounts payable $ 66,200 Common stock 70, eee Retained earnings 136, 10e Total liabilities and stockholders' equity 5 272,300 Budgeted Income Statements April...
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended...
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 $ 60,200 Accounts receivable 30,800 Inventory 60,400 Buildings and equipment, net of depreciation 124,000 Total assets $ 275,400 Liabilities and Stockholders’ Equity Accounts payable $ 71,100 Common stock 70,000 Retained earnings 134,300 Total liabilities and stockholders’ equity $ 275,400 Budgeted Income Statements April May June Sales $ 168,000 $...
Will upvote! Deacon Company is a merchandising company that is preparing a budget for the three-month...
Will upvote!
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 73,600 39,600 66,700 192,000 $ 371,900 $ 167,300 70,000 134,600 $ 371,900 Budgeted Income Statements April Sales $189,000 Cost of goods...
Deacon Company is a merchadising company that is preparing a budget
for the three-month period ended june 30th. The following
information is available
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...
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 65,200 38,800 43,300 125,000 272,300 $ $ 66,200 70,000 136,100 272,300 $ Budgeted Income Statements April Sales $111,000 Cost of goods sold...
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 $ 61,400 32,400 58,300 148,000 $ 300, 100 $ 105,100 70,000 125,000 $ 300,100 May June Budgeted Income Statements April Sales $ 161,000...
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 $ 62,000 43,600 46,000 107,000 $ 258,600 $ 63,600 70,000 125,000 $ 258, 600 Budgeted Income Statements April Sales $120,000 Cost of goods...
.
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 $ 68,800 34,000 64,600 122,000 $ 289,400 $ 96,500 70,000 122,900 $ 289,400 Budgeted Income Statements April Sales $182,000 Cost of goods...
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30th. The followin information is available Book Point 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 50,000 30,000 43,900 131,000 264,900 Ferences $ $ 72,000 70,000 122.900 264,900 5 Budgeted Income Statements April Sales $113,000 Cost of...
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 $ 65, 2ee Accounts receivable 38, see Inventory 43,300 Buildings and equipment, net of depreciation 125, eee Total assets $ 272,300 Liabilities and Stockholders' Equity Accounts payable $ 66,200 Common stock 70, eee Retained earnings 136, 10e Total liabilities and stockholders' equity 5 272,300 Budgeted Income Statements April...
Will upvote!
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 73,600 39,600 66,700 192,000 $ 371,900 $ 167,300 70,000 134,600 $ 371,900 Budgeted Income Statements April Sales $189,000 Cost of goods...
Most questions answered within 3 hours.
-
The marketing class at CSUS had an average score of 150. An
educational analyst determined that...
asked 57 minutes ago -
Justin Case has purchased a $250 000 home by putting 20 % down
and taking out...
asked 1 hour ago -
1. In a labor market, marginal cost for a firm is
____________.
a. recruiting cost
b....
asked 1 hour ago -
On January 1, 2019, ABC Company issued $60,000,000 of 20-year,
10.5% bonds when the market rate...
asked 2 hours ago -
39.4% of US homes continue to use a landline in addition to cell
phone service. 3...
asked 2 hours ago -
Starting with benzene, synthesize 1-phenyl-1-butyne.
Show intermediates and reagents.
asked 3 hours ago -
Create a 32-run crossed array design with six control factors
and two noise factors such that...
asked 4 hours ago -
A 500g sample of sand from source A has the following amounts
retained on each sieve....
asked 4 hours ago -
In
your own words, please explain the essay by John Keynes wrote "The
End of Laissez...
asked 4 hours ago -
How are the matrix and pixels related? Why are smaller
pixels better for diagnostic quality?
asked 4 hours ago -
2. An AC generator has 80 rectangular loops on
its armature. Each loop is 11 cm...
asked 4 hours ago -
Please help me with this question. Consider Aldi’s current and
potential geographic markets (see Exhibit 4...
asked 4 hours ago