Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Colerain Corporation is a merchandising company that is preparing a budget for the third quarter of the calendar year. The companys balance sheet as of

Colerain Corporation is a merchandising company that is preparing a budget for the third quarter of the calendar year. The companys balance sheet as of June 30 is shown below:

COLERAIN CORPORATION Balance Sheet June 30
Assets
Cash $ 81,000
Accounts receivable 127,000
Inventory 53,000
Plant and equipment, net of depreciation 210,000
Total assets $ 471,000
Liabilities and Shareholders Equity
Accounts payable $ 62,000
Common shares 310,000
Retained earnings 99,000
Total liabilities and shareholders equity $ 471,000

Colerains 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 months credit sales are collected 25% in the month of sale and 75% in the month following the sale. All of the accounts receivable at June 30 will be collected in July.
  3. Each months ending inventory must equal 40% of the cost of next months sales. The cost of goods sold is 70% of sales. The company pays for 50% of its merchandise purchases in the month of the purchase and the remaining 50% 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 $66,000. Each month, $6,000 of this total amount is depreciation expense and the remaining $60,000 relates to expenses that are paid 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 shares or repurchase its own shares during the quarter ended September 30.

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.

2a. Prepare a merchandise purchases budget for July, August, and September. Also compute total merchandise purchases for the quarter ended September 30.

2b. 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 30th.

3. Prepare an income statement for the quarter ended September 30. (Do not leave any empty spaces; input a 0 wherever it is required.)

4. Prepare a balance sheet as of September 30.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Client Importance And Audit Quality In Highly Connected Jurisdictions

Authors: Kelly G. Yuen

1st Edition

3330350520, 978-3330350526

More Books

Students also viewed these Accounting questions