Required information [The following information applies to the questions display

Question

Required information [The following information applies to the questions displayed belowj Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the calendar year. The company's balance sheet as of June 30th is shown below Beech Corporation Balance Sheet June 30 AssetS Cash Accounts receivable Inventory Plant and equipment, net of depreciation Total assets $ 92,000 130,000 48,600 216,000 $ 486,600 Liabilities and Stockholders Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders equity $ 77,000 329,000 80,600 $ 486,600 Beech's managers have made the following additional assumptions and estimates 1. Estimated sales for July, August, September, and October will be $270,000, $290,000, $280,000, and $300,000, respectively 2. All sales are on credit and all credit sales are collected. Each month's credit sales are collected 35% in the month of sale and 65% in the month following the sale. All of the accounts receivable at June 30 will be collected in July 3. Each month's ending inventory must equal 30% of the cost of next month's sales. The cost of goods sold is 60% of sales. The company pays for 40% of its merchandise purchases in the month of the purchase and the remaining 60% in the month following the purchase. All of the accounts payable at June 30 will be paid in July and the remaining $45,000 relates to expenses that are paid in the month they are incurred. does not plan to issue any common stock or repurchase its own stock during the quarter ended September 30 4. Monthly selling and administrative expenses are always $50,000. Each month $5,000 of this total amount is depreciation expense 5. The company does not plan to borrow money or pay or declare dividends during the quarter ended September 30. The company Required: 1. Prepare a schedule of expected cash collections for July, August, and September. Also compute total cash collections for the quarter ended September 30 2-a. Prepare a merchandise purchases budget for July, August, and September. Also compute total merchandise purchases for the quarter ended September 30 2-b. Prepare a schedule of expected cash disbursements for merchandise purchases for July, August, and September. Also compute total cash disbursements for merchandise purchases for the quarter ended September 30 3. Prepare an income statement for the quarter ended September 30 4. Prepare a balance sheet as of September 30

Explanation / Answer

1) Schedule of expected cash collections (Amounts in $)

2-a) Merchandise Purchase Budget (Amounts in $)

* Ending Inventory for September = October Sales*30% = $300,000*30% = $90,000

2-b) Schedule of Expected Cash Disbursements (Amounts in $)

3) Beech Corporation

Income Statement for the quarter ending Sept. 30 (Amounts in $)

5) Calculation of Closing Cash balance (Amounts in $)

Beech Corporation

Balance Sheet as on Sept. 30 (Amounts in $)

Particulars July August September Quarter 1) Sales 270,000 290,000 280,000 840,000 2) Collection for current month sales (35% of current month sales) 94,500 101,500 98,000 294,000 3) Collection for previous month sales (65% of previous month sales) 130,000 175,500 188,500 494,000 Total collections (2+3) 224,500 277,000 286,500 788,000

Related Questions

Navigate

• Browse (All)
• Browse R
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.