|
Colerain Corporation is a merchandising company that is preparing a budget for the third quarter of the calendar year. The company’s balance sheet as of June 30 is shown below: |
|
COLERAIN CORPORATION Balance Sheet June 30 |
|
| Assets | |
| Cash | $ 100,000 |
| Accounts receivable | 146,000 |
| Inventory | 72,000 |
| Plant and equipment, net of depreciation | 400,000 |
| Total assets | $ 718,000 |
| Liabilities and Stockholders’ Equity | |
| Accounts payable | $ 81,000 |
| Common shares | 500,000 |
| Retained earnings | 137,000 |
| Total liabilities and stockholders’ equity | $ 718,000 |
| Colerain’s managers have made the following additional assumptions and estimates: |
| a. |
Estimated sales for July, August, September, and October will be $300,000, $320,000, $310,000, and $330,000, respectively. |
| b. |
All sales are on credit and all credit sales are collected. Each month’s credit sales are collected 30% in the month of sale and 70% in the month following the sale. All of the accounts receivable at June 30 will be collected in July. |
| c. |
Each month’s ending inventory must equal 30% of the cost of next month’s sales. The cost of goods sold is 65% of sales. The company pays for 50% of its merchandise purchases in the month of the purchase and the remaining 50% in the month following the purchase. All of the accounts payable at June 30 will be paid in July. |
| d. |
Monthly selling and administrative expenses are always $85,000. Each month, $10,000 of this total amount is depreciation expense and the remaining $75,000 relates to expenses that are paid in the month they are incurred. |
| e. |
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 shares or repurchase its own shares 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. |
| 2a. |
Prepare a merchandise purchases budget for July, August, and September. Also compute total merchandise purchases for the quarter ended September 30. |
| 2b. |
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 30th. |
| 3. |
Prepare an income statement for the quarter ended September 30. |
| 4. |
Prepare a balance sheet as of September 30. |
In: Accounting
Required information [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 company’s balance sheet as of June 30th is shown below: Beech Corporation Balance Sheet June 30 Assets Cash $ 82,000 Accounts receivable 129,000 Inventory 52,500 Plant and equipment, net of depreciation 217,000 Total assets $ 480,500 Liabilities and Stockholders’ Equity Accounts payable $ 78,000 Common stock 347,000 Retained earnings 55,500 Total liabilities and stockholders’ equity $ 480,500 Beech’s managers have made the following additional assumptions and estimates: Estimated sales for July, August, September, and October will be $280,000, $300,000, $290,000, and $310,000, respectively. 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. Each month’s ending inventory must equal 25% 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. Monthly selling and administrative expenses are always $52,000. Each month $5,000 of this total amount is depreciation expense and the remaining $47,000 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.
In: Accounting
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 | 136,000 | |
| Inventory | 62,000 | |
| Plant and equipment, net of depreciation | 210,000 | |
| Total assets | $ | 498,000 |
| Liabilities and Stockholders’ Equity | ||
| Accounts payable | $ | 71,100 |
| Common stock | 327,000 | |
| Retained earnings | 99,900 | |
| Total liabilities and stockholders’ equity | $ | 498,000 |
Beech’s managers have made the following additional assumptions and estimates:
Estimated sales for July, August, September, and October will be $210,000, $230,000, $220,000, and $240,000, 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 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.
Monthly selling and administrative expenses are always $60,000. Each month $5,000 of this total amount is depreciation expense and the remaining $55,000 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.
In: Accounting
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 | $74,000 |
| accounts receivable | $143,000 |
| inventory | 73,500 |
| plant and equipment, net of depreciation | $224,000 |
| total assets | $514,500 |
| liabilities and stockholders equity | |
| accounts payable | $85,000 |
| common stock | $310,000 |
| retained earnings | $119,500 |
| total liabilities and stockholders equity | $514,500 |
Estimated sales for July, August, September, and October will be $350,000, $370,000, $360,000, and $380,000, 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 20% 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 $46,000. Each month $7,000 of this total amount is depreciation expense and the remaining $39,000 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.
In: Accounting
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 | $ | 70,000 |
| Accounts receivable | 134,000 | |
| Inventory | 48,300 | |
| Plant and equipment, net of depreciation | 212,000 | |
| Total assets | $ | 464,300 |
| Liabilities and Stockholders’ Equity | ||
| Accounts payable | $ | 73,000 |
| Common stock | 306,000 | |
| Retained earnings | 85,300 | |
| Total liabilities and stockholders’ equity | $ | 464,300 |
Beech’s managers have made the following additional assumptions and estimates:
Estimated sales for July, August, September, and October will be $230,000, $250,000, $240,000, and $260,000, 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 20% 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 $42,000. Each month $7,000 of this total amount is depreciation expense and the remaining $35,000 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.
In: Accounting
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 | $ | 92,000 |
| Accounts receivable | 130,000 | |
| Inventory | 48,600 | |
| Plant and equipment, net of depreciation | 216,000 | |
| Total assets | $ | 486,600 |
| Liabilities and Stockholders’ Equity | ||
| Accounts payable | $ | 77,000 |
| Common stock | 329,000 | |
| Retained earnings | 80,600 | |
| Total liabilities and stockholders’ equity | $ | 486,600 |
Beech’s managers have made the following additional assumptions and estimates:
Estimated sales for July, August, September, and October will be $270,000, $290,000, $280,000, and $300,000, 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 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.
Monthly selling and administrative expenses are always $50,000. Each month $5,000 of this total amount is depreciation expense and the remaining $45,000 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
In: Accounting
|
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 | $ 71,000 |
| Accounts receivable | 131,000 |
| Inventory | 45,500 |
| Plant and equipment, net of depreciation | 215,000 |
| Total assets | $ 462,500 |
| Liabilities and Stockholders’ Equity | |
| Accounts payable | $ 76,000 |
| Common stock | 307,000 |
| Retained earnings | 79,500 |
| Total liabilities and stockholders’ equity | $ 462,500 |
rev: 05_02_2017_QC_CS-88254
3.
value:
10.00 points
Required information
| Beech’s managers have made the following additional assumptions and estimates: |
| 1. |
Estimated sales for July, August, September, and October will be $260,000, $280,000, $270,000, and $290,000, 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 25% of the cost of next month’s sales. The cost of goods sold is 70% 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 $48,000. Each month $5,000 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. 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 that computes net operating income for the quarter ended September 30. |
| 4. |
Prepare a balance sheet as of September 30. |
rev: 03_25_2019_QC_CS-162419
References
eBook & Resources
Check my work
4.
value:
15.00 points
Required information
| Beech’s managers have made the following additional assumptions and estimates: |
| 1. |
Estimated sales for July, August, September, and October will be $260,000, $280,000, $270,000, and $290,000, 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% 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 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. |
| 4. |
Monthly selling and administrative expenses are always $48,000. Each month $5,000 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. 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 using an absorption income statement format. |
| 4. |
Prepare a balance sheet as of September 30. |
In: Accounting
The following is the information related to the
movement of the goods at Al-Silasil Company during the month of
July 2011:
Number of units 100 / 400 /200 /300 /500 Total
1500
Unit price 4/6/7/10/12
Total cost 400/2400 /1400 /3000 /6000
and upon inventory it is clear that there are 600 units not sold at
the end of July 2011. Required: Determine the cost of goods at the
end of the period, and the cost of sales according to
1. First in first out (FIFO) method 2. Incoming in first out first
(LITO) method
In: Accounting
Mojo Industries tracks the number of units purchased and sold throughout each accounting period but applies its inventory costing method at the end of each period, as if it uses a periodic inventory system. Assume its accounting records provided the following information at the end of the accounting period, January 31. The inventory’s selling price is $8 per unit.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
In: Accounting
Table 1: Population Data for the World
|
Year |
Life Expectancy (Yrs) |
Fertility Rate (# Children per Woman) |
Population |
|
2020 |
72.8 |
2.44 |
7,794,790,000 |
|
2025 |
72.8 |
2.44 |
8 156 572 190 |
|
2030 |
72.8 |
2.44 |
8 500 749 620 |
|
2035 |
72.8 |
2.44 |
8 830 589 600 |
|
2040 |
72.8 |
2.44 |
9 149 581 080 |
|
2045 |
72.8 |
2.44 |
9 456 113 060 |
|
2050 |
72.8 |
2.44 |
9 750 278 650 |
Table 2: Population Data for China
|
Year |
Life Expectancy (Yrs) |
Fertility Rate (# Children per Woman) |
Population |
|
2020 |
77.1 |
1.70 |
1,444,295,950 |
|
2025 |
77.1 |
1.70 |
1 457 020 710 |
|
2030 |
77.1 |
1.70 |
1 451 996 820 |
|
2035 |
77.1 |
1.70 |
1 433 604 230 |
|
2040 |
77.1 |
1.70 |
1 405 878 190 |
|
2045 |
77.1 |
1.70 |
1 368 778 900 |
|
2050 |
77.1 |
1.70 |
1 322 073 500 |
Table 3: Population Data for China
|
Year |
Life Expectancy (Yrs) |
Fertility Rate (# Children per Woman) |
Population |
|
2020 |
77.1 |
2.44 |
1,444,295,950 |
|
2025 |
77.1 |
2.44 |
1 491 007 210 |
|
2030 |
77.1 |
2.44 |
1 516 727 300 |
|
2035 |
77.1 |
2.44 |
1 527 495 260 |
|
2040 |
77.1 |
2.44 |
1 528 806 340 |
|
2045 |
77.1 |
2.44 |
1 525 082 540 |
|
2050 |
77.1 |
2.44 |
1 523 695 270 |
Table 4: Population Data for United States
|
Year |
Life Expectancy (Yrs) |
Fertility Rate (# Children per Woman) |
Population |
|
2020 |
78.9 |
1.77 |
331,249,750 |
|
2025 |
78.9 |
1.77 |
332 433 670 |
|
2030 |
78.9 |
1.77 |
332 233 830 |
|
2035 |
78.9 |
1.77 |
330 411 160 |
|
2040 |
78.9 |
1.77 |
327 033 120 |
|
2045 |
78.9 |
1.77 |
322 746 210 |
|
2050 |
78.9 |
1.77 |
318 158 680 |
Table 5: Population Data for Dominican Republic
|
Year |
Life Expectancy (Yrs) |
Fertility Rate (# Children per Woman) |
Population |
|
2020 |
74.3 |
2.30 |
10,974,320 |
|
2025 |
74.3 |
2.30 |
11 630 760 |
|
2030 |
74.3 |
2.30 |
12 279 000 |
|
2035 |
74.3 |
2.30 |
12 895 610 |
|
2040 |
74.3 |
2.30 |
13 469 800 |
|
2045 |
74.3 |
2.30 |
13 469 800 |
|
2050 |
74.3 |
2.30 |
14 485 690 |
Write a 2-pagesummary(Times New Roman, 12 point font, doublespace) of what the data in Tables 1-5is telling YOU.
We have two data for China, the fertility rate ( number of children per woman) are note the same. one is 1.70 and the second 2.44.
In: Biology