Beech Corporation is a merchandising company that is preparing a master budget for the third quarter...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
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 Accounts receivable Inventory Plant and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $ 94,000 145,000 59,400 222,000 $ 520,400 $ 83,000 331,000 106,400 $ 520,400 Beech's managers have made the following additional assumptions and estimates: 1. Estimated sales for July, August, September, and October will be $330,000, $350,000, $340,000, and $360,000, respectively. 2. All sales are on credit and all credit sales are collected. Each month's credit sales are collected 45% in the month of sale and 55% i 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 20% of the cost of next month's sales. The cost of goods sold is 60% 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 $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. 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 for the quarter ended September 30. 4. Prepare a balance sheet as of September 30. Complete this question by entering your answers in the tabs below. Req 1 Req 2A Req 2B Req 3 Req 4 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 Req 1 Req 2A 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 Accounts receivable Inventory Plant and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $ 94,000 145,000 59,400 222,000 $ 520,400 $ 83,000 331,000 106,400 $ 520,400 Beech's managers have made the following additional assumptions and estimates: 1. Estimated sales for July, August, September, and October will be $330,000, $350,000, $340,000, and $360,000, respectively. 2. All sales are on credit and all credit sales are collected. Each month's credit sales are collected 45% in the month of sale and 55% i 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 20% of the cost of next month's sales. The cost of goods sold is 60% 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 $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. 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 for the quarter ended September 30. 4. Prepare a balance sheet as of September 30. Complete this question by entering your answers in the tabs below. Req 1 Req 2A Req 2B Req 3 Req 4 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 Req 1 Req 2A
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
In Problems 2734, the given pattern continues. Write down the nth term of a sequence {a n } suggested by the pattern. 2 1 1 ,3,-, 5, 7 6 ....: 8
-
The Prepaid Insurance account began the year with a balance of $920. During the year, insurance in the amount of $2,080 was purchased. AT the end of the year (December 31), the amount of insurance...
-
Two companies are developing a 50-50joint venture with an NPV of $25 million. The annual volatility of the venture is 20% and its WACC is 12%. The risk-free rate is 5%. One of the companies wants to...
-
Plot equilibrium data from Table 13-A1 for tri-ethylamine (solvent), carbon tetrachloride (solute), acetic acid (diluent) on a right triangle diagram with ordinate \(=\) mole fraction...
-
The following data relate to the direct materials cost for the production of 2,400 auto-mobile tires: a. Determine the direct materials price variance, direct materials quantity variance, and total...
-
_______________ is the application of marketing techniques to a specific product, product line, or brand, to provide a framework for advertising and feature selection decisions
-
Most businesses produce cash inflows on a daily basis, rather than only once a year at the end of the year. What should we do in capital planning to account for this fact? Should we estimate daily...
-
How often should supervisors evaluate progress on a job under their supervision?
-
Should budget increases be permitted when the auditor encounters unusual and time-consuming deficiencies?
-
Once a budget is set in the longrange audit schedule, should the director always see that it is met? Why?
-
The audit can be launched in an organized fashion by using: a. The permanent file. b. The prior audit record. c. The applicable functions and responsibilities statements. d. The experience of the...
-
The audit supervisor should evaluate the progress of the projects for which he or she is responsible at least: a. Every week. b. Every month. c. Every day. d. At the end of the field work. e. During...
-
In an aircraft gas turbine engine the hot gases enter the propelling nozzle at a pressure of 600 kPa and a temperature of 750 K with negligible velocity. Assuming the flow to be choked, find the exit...
-
Difference between truncate & delete
-
In its first month of operations (May of 2019), Allred Company's Department 1 incurred charges of \($72,000\) for direct materials (9,000 units), \($38,700\) for direct labor, and \($13,500\) for...
-
The following data (and annotations) for March 2019 are for the work-in-process account of the first of Olympus Company's four departments used in manufacturing its only product. Assuming that...
-
Find a spanning tree of the graph below using the undirected spanning tree algorithm. Work by hand on this problem rather than using Mathematica. Assume that the order of the edges is:...
Study smarter with the SolutionInn App