Question

Beech Corporation is a merchandising company that is preparing a master budget for the third quarter...

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 $ 85,000
Accounts receivable 141,000
Inventory 83,250
Plant and equipment, net of depreciation 226,000
Total assets $ 535,250
Liabilities and Stockholders’ Equity
Accounts payable $ 87,000
Common stock 350,000
Retained earnings 98,250
Total liabilities and stockholders’ equity $ 535,250

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 following 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.

Homework Answers

Answer #1

Solution 1:

Schedule of expected cash collection - Beech Corporation
Particulars July August September Total
Accounts Receivables from June $141,000.00 $141,000.00
Cash received for July Sale $129,500.00 $240,500.00 $370,000.00
Cash received for August Sale $136,500.00 $253,500.00 $390,000.00
Cash received for September Sale $133,000.00 $133,000.00
Budgeted Cash Collection $270,500.00 $377,000.00 $386,500.00 $1,034,000.00

Solution 2a:

Material Purchase Budget - Beech Corporation
Particulars July August September Total
Budgeted Cost of goods sold $277,500.00 $292,500.00 $285,000.00 $855,000.00
Add: Desired ending merchandise inventory $87,750.00 $85,500.00 $90,000.00 $90,000.00
Total Needs $365,250.00 $378,000.00 $375,000.00 $945,000.00
Less: Opening Inventory $83,250.00 $87,750.00 $85,500.00 $83,250.00
Required purchases $282,000.00 $290,250.00 $289,500.00 $861,750.00

Solution 2b:

Schedule of expected cash disbursement for merchandise purchases - Beech Corporation
Particulars July August September Total
Payables from June $87,000.00 $87,000.00
July Purchases $112,800.00 $169,200.00 $282,000.00
August Purchases $116,100.00 $174,150.00 $290,250.00
September Purchases $115,800.00 $115,800.00
Total payments in month $199,800.00 $285,300.00 $289,950.00 $775,050.00

Solution 3:

Income Statement - Beech Corporation
For Quarter Ended - September 30
Particulars Amount
Sales $1,140,000.00
Cost of Sales $855,000.00
Gross Profit $285,000.00
Operating Expenses:
Selling and adminstrative expenses $150,000.00
Net Income $135,000.00

Solution 4:

Balance Sheet- Beech Corporation
30-Sep
Particulars Amount
Assets:
Cash ($85,000 + $1,034,000 - $775,050 - $129,000) $214,950.00
Accounts receivables ($380,000*65%) $247,000.00
Inventory $90,000.00
Plant and equipment net of depreciation ($226,000 - $21,000) $205,000.00
Total Assets $756,950.00
Liabilities and stockholder's Equity:
Accounts payable ($289,500*60%) $173,700.00
Common Stock $350,000.00
Retained Earnings ($98,250 + $135,000) $233,250.00
Total liabilities and stockholders equity $756,950.00
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Beech Corporation is a merchandising company that is preparing a master budget for the third quarter...
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 $ 75,000 Accounts receivable 140,000 Inventory 66,500 Plant and equipment, net of depreciation 227,000 Total assets $ 508,500 Liabilities and Stockholders’ Equity Accounts payable $ 88,000 Common stock 311,000 Retained earnings 109,500 Total liabilities and stockholders’ equity $ 508,500 Exercise 8-12...
Beech Corporation is a merchandising company that is preparing a master budget for the third quarter...
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 $ 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 Exercise 8-12...
(N ONE)    Beech Corporation is a merchandising company that is preparing a master budget for...
(N ONE)    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 . . . . . . . . . . . . . . . . . . . . . . . . . .                               . . . $ 90,000 Accounts receivable . . ....
Brothers Corporation is a merchandising company that is preparing a master budget for the third quarter...
Brothers 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: brothers Corporation Balance Sheet June 30 Assets Cash $ 81,000 Accounts receivable 132,000 Inventory 56,250 Plant and equipment, net of depreciation 214,000 Total assets $ 483,250 Liabilities and Stockholders’ Equity Accounts payable $ 75,000 Common stock 346,000 Retained earnings 62,250 Total liabilities and stockholders’ equity $ 483,250 The company...
Hamby Corporation is a merchandising company that is preparing a master budget for the third quarter...
Hamby 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: Hamby Corporation Balance Sheet June 30 Assets Cash $ 76,000 Accounts receivable 137,000 Inventory 86,100 Plant and equipment, net of depreciation 230,000 Total assets $ 529,100 Liabilities and Stockholders’ Equity Accounts payable $ 91,000 Common stock 312,000 Retained earnings 126,100 Total liabilities and stockholders’ equity $ 529,100 The company...
Cousins Corporation is a merchandising company that is preparing a master budget for the third quarter...
Cousins 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: Cousins Corporation Balance Sheet June 30 Assets Cash $ 81,000 Accounts receivable 132,000 Inventory 56,250 Plant and equipment, net of depreciation 214,000 Total assets $ 483,250 Liabilities and Stockholders’ Equity Accounts payable $ 75,000 Common stock 346,000 Retained earnings 62,250 Total liabilities and stockholders’ equity $ 483,250 The company...
Hamby Corporation is a merchandising company that is preparing a master budget for the third quarter...
Hamby 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: Hamby Corporation Balance Sheet June 30 Assets Cash $ 76,000 Accounts receivable 137,000 Inventory 86,100 Plant and equipment, net of depreciation 230,000 Total assets $ 529,100 Liabilities and Stockholders’ Equity Accounts payable $ 91,000 Common stock 312,000 Retained earnings 126,100 Total liabilities and stockholders’ equity $ 529,100 The company...
Hamby Corporation is a merchandising company that is preparing a master budget for the third quarter...
Hamby 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: Hamby Corporation Balance Sheet June 30 Assets Cash $ 95,000 Accounts receivable 142,000 Inventory 54,000 Plant and equipment, net of depreciation 225,000 Total assets $ 516,000 Liabilities and Stockholders’ Equity Accounts payable $ 86,000 Common stock 332,000 Retained earnings 98,000 Total liabilities and stockholders’ equity $ 516,000 The company...
Hamby Corporation is a merchandising company that is preparing a master budget for the third quarter...
Hamby 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: Hamby Corporation Balance Sheet June 30 Assets Cash $ 76,000 Accounts receivable 137,000 Inventory 86,100 Plant and equipment, net of depreciation 230,000 Total assets $ 529,100 Liabilities and Stockholders’ Equity Accounts payable $ 91,000 Common stock 312,000 Retained earnings 126,100 Total liabilities and stockholders’ equity $ 529,100 The company...
Hamby Corporation is a merchandising company that is preparing a master budget for the third quarter...
Hamby 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: Hamby Corporation Balance Sheet June 30 Assets Cash $ 84,000 Accounts receivable 144,000 Inventory 63,750 Plant and equipment, net of depreciation 223,000 Total assets $ 514,750 Liabilities and Stockholders’ Equity Accounts payable $ 84,000 Common stock 349,000 Retained earnings 81,750 Total liabilities and stockholders’ equity $ 514,750 The company...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT