Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

[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

[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 $ 83,000
Accounts receivable 126,000
Inventory 69,750
Plant and equipment, net of depreciation 220,000
Total assets $ 498,750
Liabilities and Stockholders Equity
Accounts payable $ 81,000
Common stock 348,000
Retained earnings 69,750
Total liabilities and stockholders equity $ 498,750

rev: 05_02_2017_QC_CS-88254

2.

value: 1.00 points

Required information

Beechs managers have made the following additional assumptions and estimates:
1.

Estimated sales for July, August, September, and October will be $310,000, $330,000, $320,000, and $340,000, respectively.

2.

All sales are on credit and all credit sales are collected. Each months credit sales are collected 45% in the month of sale and 55% 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 20% of the cost of next months sales. The cost of goods sold is 75% of sales. The company pays for 30% of its merchandise purchases in the month of the purchase and the remaining 70% 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 $58,000. Each month $6,000 of this total amount is depreciation expense and the remaining $52,000 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. Also compute total cash collections for the quarter ended September 30.

image text in transcribed

2-a.

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

image text in transcribed

2-b.

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 30.

image text in transcribed

3.

Prepare an income statement for the quarter ended September 30 using an absorption income statement format.

image text in transcribed

4.

Prepare a balance sheet as of September 30.

image text in transcribed

Beech Corporation Schedule of Expected Cash Collection:s Month July AugustSeptember Quarter From accounts receivable From July sales From August sales From September sales Total cash collections 0

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

Environmental Auditing For The Non Specialist The CHGL Series On The Environment

Authors: Chris Hoggart

1st Edition

1902423704, 978-1902423708

More Books

Students also viewed these Accounting questions

Question

Conduct a needs assessment. page 269

Answered: 1 week ago