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, nat of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders equity 595,000 142,000 54.00 225, Bee $ 516,000 $86,000 332,00 08.000 $ 516,00 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, 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 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 4. Monthly selling and administrative expenses are always $48,000. Each month $7,000 of this total amount is depreciation expense and the remaining $41,000 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 2-0. 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. Reg Reg 2A Reg 28 Req3 Ren4 Prepare a schedule of expected cash collections for July, August, and September Schedule of Expected Cash Collections Month July August September Quarter 0 0 From July sales From August sales From September sales Total cash collections $ 0 $ Rex 25 Complete this question by entering your answers in the tabs below. Reg 1 Reg 2 Reg 28 Req3 Reg4 Prepare a merchandise purchases budget for July, August, and September. Also compute total merchandise purchases for the quarter ended September 30, Marchandise Purchases Budget July August September Quarter Total needs Required purchases Reg Reg 28 > Complete this question by entering your answers in the tabs below. Req1 Req 2A peq 20 Req3 Reg 1 Prepare a schedule of expected cash disbursements for merchandise purchases for July, August, and September. Schedule of Cash Disbursements for Purchases July August September ences Quarter 0 0 From July purchases From August purchases From September purchases Total cash disbursements 0 0 $ 0 $ 0 $ 0 Vi september 30. eBook Complete this question by entering your answers in the tabs below. Ask Req1 Req 2A Req 28 hen Reg4 Prepare an income statement for the quarter ended September 30. Print Bouch Corporation Income Statement For the Quarter Ended September 30 o References O (R2B Reqd> Reg 1 Req ZA Req 2B Req3 Reg 4 Part 2 of 2 Prepare a balance sheet as of September 30. 142 points Beech Corporation Balance Sheet September 30 Skipped Assets eBook $ 0 Total assets Liabilities and Stockholders' Equity Print References Total llabilities and stockholders' equity Req3