sprayed below) Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the Cendar year. The company's balance sheet as of June 30th is shown below Beach Corporation Balance Sheet June 30 Assets Cash Accounts receivable Inventory Plant and equipment, net of depreciation Total assets Labilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total abilities and stockholders' equity $ 85.000 141000 83.250 226,000 $ 535.250 $ 37,000 350.000 98.250 $S35 250 References Section Break Schedules of Expected Cash Collections and Disbursements Income Statement, Balance Sheet (LO8-2, LO8-4, LO8-9, LOG 10 Award: 10.00 points Exercise 8-12 Beech's managers have made the following additional assumptions and estimates: 1. Estimated sales for July August September, and October will be $370.000 $390,000 $380,000 and $400.000, 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 company pays for 40% of its merchandise purchases in the month of the purchase and the remaining 60% in the month folowing the purchase. All of the accounts payable at June 30 will be paid in July 4. Monthly selling and administrative expenses are always $50,000 Each month $7,000 of this total amount is depreciation expense and the remaining $43,000 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 a balance sheet as of September 30. 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 From September sales Total cash collections $ 0 $ $ $ Reg 1 Reg 2 Reg 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 Reg 1 Req 2A Req 2B Reg 3 | Req 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 From July purchases From August purchases From September purchases Total cash disbursements $ 0 $ 0 Reg 1 Req ZA 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 Reg 1 Req 2A Reg 2B Req 3 Reg 4 Prepare a balance sheet as of September 30. Beech Corporation Balance Sheet September 30 Assets Total assets Liabilities and Stockholders' Equity Total liabilities and stockholders' equity $
