10 Required information (The following information apples to the questions dpayed below) Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the calender year. The company's balance sheet as of June 30th is shown below Accounts rece testy Tutal Accounts payable Betaled earnings Total liabilities and bolder guity 82.000 217.99 Beech's managers have made the following additional assumptions and estimates 1. Estimated sales for July, August, September, and October will be $280,000, $300,000, $290,000, and $310.000, 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 75% of sales. The company pays for 40% of its merchandise purchases in the month of the purchase and the remaining 60% the purchase. All of the accounts payable at June 30 will be paid in July the month following 4. 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 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 24. 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 Complete this question by entering your answers in the tabe below. A 20 Rec 3 Prepare a balance sheet as of September 30 Beach Corporation Balance Sheet Librities and Ste Equity Tales and y