Beech Corporation Balance Sheet June 30 Assets Cash Accounts receivable Inventory Plant and equipment, net of depreciation Total assets $ 95,000 142,000 54,000 225, 000 $516,000 Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $ 86,000 332,000 98,000 $516,000 Beech's managers have made the following additional assumptions and estimates 1. Estimated sales for July, August, September, and October will be $360,000, $380,000, $370,000, and $390,000, 2. All sales are on credit and all credit sales are collected. Each month's credit sales are collected 35% in the month of 3. Each month's ending inventory must equal 25% of the cost of next month's sales. The cost of goods sold is 60% of 4. Monthly selling and administrative expenses are always $48,000. Each month $7,000 of this total amount is 5. The company does not plan to borrow money or pay or declare dividends during the quarter ended September 30 respectively sale and 65% in the month following the sale. All of the accounts receivable at June 30 will be collected in July 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 depreciation expense and the remaining $41,000 relates to expenses that are paid in the month they are incurred 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 for the quarter ended September 30 4. Prepare a balance sheet as of September 30. Complete this question by entering your answers in the tabs below. Req 1 Req 2A Req 2B Req 3 Req 4 Prepare a balance sheet as of September 30