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 Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $ 71,000 131,000 45,500 215,000 $ 462,500 $ 76,000 307,000 79,500 $ 462,500 Beech's managers have made the following additional assumptions and estimates: 1. Estimated sales for July, August, September, and October will be $260,000, $280,000, $270,000, and $290,000, 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 25% of the cost of next month's sales. The cost of goods sold is 70% 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. 4. Monthly selling and administrative expenses are always $48,000. Each month $5,000 of this total amount is depreciation expense and the remaining $43,000 relates to expenses that are pald in the month they are incurred, 5. The company does not plan to borrow money or pay or declare dividends during the quarter ended September 30. The company does not plan to issue any common stock or repurchase its own stock during the quarter ended September 30, Req 1 Req 2A Req 2B Reg 3 Reg 4 Prepare a schedule of expected cash collections for July, August, and September. es Schedule of Expected Cash Collections Month July August September Quarter From accounts receivable $ 0 + From July sales 0 From August sales From September sales 0 Total cash collections $ 0 $ 0 $ 0 $ 0 0 0 0 0 Req 1 Req 2A Req 2B Reg 3 Reg 4 Prepare a merchandise purchases budget for July, August, and September. Also compute total merchandise purchases for the quarter ended September 30. September Quarter Merchandise Purchases Budget July August Budgeted cost of goods sold Add: Desired ending merchandise inventory Total needs Less: Beginning merchandise inventory Required purchases Prepare a schedule of expected cash disbursements for merchandise purchases for July, August, and September ok Quarter nces 0 Schedule of Cash Disbursements for Purchases July August September From accounts payable For July purchases For August purchases For September purchases Total cash disbursements $ 0 0 0 0 0 Beech Corporation Income Statement For the Quarter Ended September 30 Sales 0 Cost of goods sold Gross margin Selling and administrative expenses Net operating income 0
