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: Assets Beech Corporation Balance Sheet June 30 Cash Accounts receivable Inventory i Plant and equipment, net of depreciation Total asseta Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $ 76,000 137,000 86,100 230,000 $529,100 $91,000 312,000 126,100 $529,100 Beech's managers have made the following additional assumptions and estimates: 1. Estimated sales for July, August, September, and October will be $415,000, $430,000, $420,000, and $440,000, 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 30% 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 $58,000. Each month $8,000 of this total amount is depreciation expense and the remaining $50,000 relates to expenses that are paid in the month they are incurred. 1. Estimated sales for July, August, September, and October will be $410,000, $430,000, $420,000, and $440,000, 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 30% 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 $58,000. Each month $8,000 of this total amount is depreciation expense and the remaining $50,000 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. 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 that computes net operating income for the quarter ended September 30. 4. Prepare a balance sheet as of September 30. 25 Req 1 Req 2A Req 2B Req 3 Req 4 Prepare a schedule of expected cash collections for July, August, and September. Schedule of Expected Cash Collections Month Quarter July August September From accounts receivable $ 137,000 $ 137,000 From July sales 143,500 143,500 From August sales 430,000 430,000 From September sales 420,000 420,000 $ Total cash collections 1,130,500 0 $ 0 $1,130,500 < Prev 6 of 8 Next > Req 1 Req 2A Req 2B Req 3 Req 4 Prepare a merchandise purchases budget for July, August, and September. Also compute total mercha quarter ended September 30. Total needs Required purchases Merchandise Purchases Budget July + August September Quarter < Req 1 Req 2B > Req 1 Req 2A Req 2B Req 3 Req 4 Prepare a schedule of expected cash disbursements for merchandise purchases for July, Augu Schedule of Cash Disbursements for Purchases July August September Quarter $ 0 0 From July purchases From August purchases From September purchases 0 Total cash disbursements $ 0 $ 0 $ 0 $ 0 < Req 2A Req 3 > < Prev 6 of 8 Complete this question by entering your answers in the tabs below. Req 1 Req 2A Req 2B Req 3 Req 4 Prepare an income statement that computes net operating income for the quarter ended September Beech Corporation Income Statement For the Quarter Ended September 30 Sales Selling and administrative expenses 0 0 Prepare a balance sheet as of September 30. Beech Corporation Assets Cash Accounts receivable Inventory Balance Sheet September 30 Plant and equipment, net Total assets Liabilities and Stockholders' Equity Common stock Retained earnings Plant and equipment, net $ 249,620 273,000 92,400 206,000 $ 821,020 Total liabilities and stockholders' equity $ 0