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 $ 96,000 Accounts receivable 139,000 Inventory 70,200 Plant and equipment, net of depreciation 228,000 Total assets $ 533,200 Liabilities and Stockholders' Equity Accounts payable $ 89,000 Common stock 333,000 Retained earnings 111,200 Total liabilities and stockholders' equity $ 533,200 Beech's managers have made the following additional assumptions and estimates Estimated sales for July, August, September, and October will be $390,000, $410,000, $400,000, and $420,000, respectively 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 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 Monthly selling and administrative expenses are always $54,000 Each month $7,000 of this total amount is depreciation expense and the remaining $47,000 relates to expenses that are paid in the month they are incurred 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 Required 1 Prepare schedule of expected cash collections for July, August, and September 2 a Prepare merchandise purchases budget for July, August, and September Also compute total merchandise purchases for the quarter ended September 30 2 b Prepare schedule of expected cash disbursements for merchandise purchases for July, August, and September 3 Prepare income statement that computes net operating income for the quarter ended September 30 4 Prepare balance sheet as of September 30

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jun 26, 2024

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

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 $ 96,000 Accounts receivable 139,000 Inventory 70,200 Plant and equipment, net of depreciation 228,000 Total assets $ 533,200 Liabilities and Stockholders' Equity Accounts payable $ 89,000 Common stock 333,000 Retained earnings 111,200 Total liabilities and stockholders' equity $ 533,200

Beech's managers have made the following additional assumptions and estimates:

Estimated sales for July, August, September, and October will be $390,000, $410,000, $400,000, and $420,000, respectively.
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.
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.
Monthly selling and administrative expenses are always $54,000. Each month $7,000 of this total amount is depreciation expense and the remaining $47,000 relates to expenses that are paid in the month they are incurred.
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.

Required:

1. Prepare schedule of expected cash collections for July, August, and September.

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

2-b. Prepare schedule of expected cash disbursements for merchandise purchases for July, August, and September.

3. Prepare income statement that computes net operating income for the quarter ended September 30.

4. Prepare balance sheet as of September 30.