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 $ 31,000 Accounts receivable 132,000 Inventory 56,250 Plant and equipment, net of depreciation 214,000 Total assets $493,250 Liabilities and stockholders' Equity Accounts payable $75,000 Common stock 346,000 Retained earnings 62,250 Total liabilities and stockholders' equity $ 483,250 Beech's managers have made the following additional assumptions and estimates 1. Estimated sales for July, August September, and October will be $250,000, 5270,000, S260,000, and $280,000, 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 75% of sales. The compony 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 $46,000. Each month $5,000 of this total amount is depreciation expense and the remaining $41,000 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 stock or repurchase its own stock during the quarter ended September 30, Required: 1. Prepare a schedule of expected cash collections for July, August, and September 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 3. Prepare an income statement that computes net operating Income for the quarter ended September 30, 4. Prepare o balance sheet as of September 30 Complete this question by entering your answers in the tabs below. Reg 1 Reg 2A Reg 28 Reg 3 Req 4 Prepare a schedule of expected cash collections for July, August, and September Schedule of Expected Cash Collections Month July August September Quarter From July sales From August sales Fro September sales Total cash collections Req 2A > 4. Prepare a balance sheet as of September 30 Complete this question by entering your answers in the tabs below. Reg 1 Reg 2A Rea 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. Merchandise Purchases Budget July August September Quarter Total needs Required purchases Complete this question by entering your answers in the tabs below, Reg 1 Reg 2A Reg 28 Req3 Reg 4 Prepare a schedule of expected cash disbursements for merchandise purchases for July, August, and September. Schedule of Cash Disbursements for Purchases July August September Quarter For July purchases For August purchases For September purchases Total cash disbursements Complete this question by entering your answers in the tabs below. Reg 1 Reg 2A Reg 28 Reg 3 Reg 4 Prepare an income statement that computes net operating income for the quarter ended September 30. Beech Corporation Income Statement For the Quarter Ended September 30 Me 1 Rey Rad2 Hea R4 Prepare a balance sheet as of September 30. Beech Corporation Race Sheet September 30 Assets Total assets Liabilities and Stockholders' Equity Totalbiles and stockholders' equity
