Homework SourseBeech Corporation is a merchandising company that is prepari
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’s managers have made the following additional assumptions and estimates:
Estimated sales for July, August, September, and October will be $220,000, $240,000, $230,000, and $250,000, respectively.
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% in the month following the sale. All of the accounts receivable at June 30 will be collected in July.
Each month’s ending inventory must equal 15% of the cost of next month’s sales. The cost of goods sold is 70% 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.
Monthly selling and administrative expenses are always $40,000. Each month $6,000 of this total amount is depreciation expense and the remaining $34,000 relates to expenses that are paid in the month they are incurred.
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.
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. Also compute total cash disbursements for merchandise purchases for the quarter ended September 30.
3. Prepare an income statement for the quarter ended September 30.
4. Prepare a balance sheet as of September 30.
| Beech Corporation | ||
| Balance Sheet | ||
| June 30 | ||
| Assets | ||
| Cash | $ | 80,000 |
| Accounts receivable | 135,000 | |
| Inventory | 41,250 | |
| Plant and equipment, net of depreciation | 211,000 | |
| Total assets | $ | 467,250 |
| Liabilities and Stockholders’ Equity | ||
| Accounts payable | $ | 72,000 |
| Common stock | 345,000 | |
| Retained earnings | 50,250 | |
| Total liabilities and stockholders’ equity | $ | 467,250 |
Solution
1. Statement showing expected cash collection and total cash collection for the quarter
Cash Collected (55% in this month)
Accounts receivable for the quarter ended (230,000*55%) = 126,500
2. Statement showing purchase budget and total purchases for the quarter ended & expected cash disbursements and total cash disbursements for purchases for the quarter
Accounts payable for the quarter ended (164,000*70%) = 114,800
3. Income statement for the quarter ended September 30
5. Balance Sheet as of September 30
| Particulars | July | Aug | Sept | Total |
| Sales | 220,000 | 240,000 | 230,000 | 690,000 |
| Cash Collected (55% in this month) | 135,000 | 121,000 | 132,000 | 388,000 |
| Cash Collected (45% in following month) | 99,000 | 108,000 | 103,500 | 310,500 |
| 234,000 | 229,000 | 235,500 | 698,500 |
