Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the calendar year. The companys balance sheet as of June 30th is shown below:
Required information [The following information applies to the questions displayed below.] 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 $ 91,000 133,000 36,000 213,000 $473,000 Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings $ 74,000 328,000 71,000 $473,000 Total liabilities and stockholders' equity Beech's managers have made the following additional assumptions and estimates: 1. Estimated sales for July, August, September, and October will be $240,000, $260,000, $250,000, and $270,000, respectively. 2. All sales are on credit and all credit sales are collected. Each month's credit sales are collected 45% in the month ofsale and 55% 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 15% of the cost of next month's sales. The cost of goods sold is 60% of sales. The company pays for 30% of its merchandise purchases in the month of the purchase and the remaining 70% in the month following the purchase. All of the accounts payable at June 30 will be paid in July. and the remaining $36,000 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 $44,000. Each month $8,000 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. Complete this question by entering your answers in the tabs below. Req 4 Req 3 Req 1 Req 2B Req 2A Prepare a schedule of expected cash collections for July, August, and September. Also compute total cash collections for the quarter ended September 30. Schedule of Expected Cash Collections Month July AugustSeptember Quarter 0 From July sales From August sales From September sales Total cash collections Req 1 Req 2A Req 2B Req 3 Req 4 Prepare a merchandise purchases budget for July, August, and September. Also compute total merchandise purchases for the quarter ended September 30. Merchandise Purchases Budget July August September Quarter Total needs Required purchases Req 2B Req 3 Req 1 Req 2A Req 4 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. Schedule of Cash Disbursements for Purchases July Aug ustSeptember Quarter From July purchases From August purchases From September purchases Total cash disbursements Req 3 Req 4 Req 2B Req 1 Req 2A Prepare an income statement for the quarter ended September 30. Beech Corporation Income Statement For the Quarter Ended September 30 Req 1 Req 3 Req 2A Req 2B Req 4 Prepare a balance sheet as of September 30. Beech Corporation Balance Sheet September 30 Assets Total assets Liabilities and Stockholders' Equity Total liabilities and stockholders' equity
