Schedules of Expected Cash Collections and Disbursements; Income Statement; Balance Sheet [LO8-2, LO8-4, LO8-9, LO8-10]

Skip to question

[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 companys balance sheet as of June 30th is shown below:

Beech Corporation
Balance Sheet
June 30
Assets
Cash	$ 94,000
Accounts receivable	145,000
Inventory	59,400
Plant and equipment, net of depreciation	222,000
Total assets	$ 520,400
Liabilities and Stockholders Equity
Accounts payable	$ 83,000
Common stock	331,000
Retained earnings	106,400
Total liabilities and stockholders equity	$ 520,400

1. All sales are on credit and all credit sales are collected. Each months 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.

2. Each months ending inventory must equal 30% of the cost of next months 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.

3. Monthly selling and administrative expenses are always $42,000. Each month $6,000 of this total amount is depreciation expense and the remaining $36,000 relates to expenses that are paid in the month they are incurred.

4. 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.

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

Schedule of Expected Cash Collections
	Month			Quarter
	July	August	September
				$0
From July sales				0
From August sales				0
From September sales				0
Total cash collections	$0	$0	$0	$0

2.

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

Prepare a schedule of expected cash disbursements for merchandise purchases for July, August, and September.

2B

Schedule of Cash Disbursements for Purchases
	July	August	September	Quarter
				$0
From July purchases				0
From August purchases				0
From September purchases				0
Total cash disbursements	$0	$0	$0	$0

3. 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
	0
	$0

4.

Prepare a balance sheet as of September 30.

Beech Corporation
Balance Sheet
September 30
Assets
Total assets	$0
Liabilities and Stockholders' Equity
Total liabilities and stockholders' equity	$0