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 Accounts receivable Inventory Plant and equipment, net of depreciation s 75,000 140,000 66,500 227,000 $508, 500 Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $508,500 88,000 311,000 109,500 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 $380.000, $400.000. s390.000, and $410,000, 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. Each month's er ding 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 3 4 Monthly selling and adminis are always $52.000 Each month $7,000 of this total amount is depreciation expense trative expenses and the remaining $45,000 relates to expenses that are paid in the month they are incurred 5 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 Prev 1 2 of 3