Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the calendar year. The companys balance sheet as of June 30th is shown below:

Beech CorporationBalance SheetJune 30Assets Cash$ 92,000Accounts receivable130,000Inventory48,600Plant and equipment, net of depreciation216,000Total assets$ 486,600Liabilities and Stockholders Equity Accounts payable$ 77,000Common stock329,000Retained earnings80,600Total liabilities and stockholders equity$ 486,600

Beechs managers have made the following additional assumptions and estimates:

Estimated sales for July, August, September, and October will be $270,000, $290,000, $280,000, and $300,000, respectively.

All sales are on credit and all credit sales are collected. Each months 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.

For this quarter, each months ending inventory must equal 20% of the cost of next months 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.

Monthly selling and administrative expenses are always $50,000. Each month $5,000 of this total amount is depreciation expense and the remaining $45,000 relates to expenses that are paid in the month they are incurred.

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 for the quarter ended September 30.

4. Prepare a balance sheet as of September 30.

Prepare a schedule of expected cash collections for July, August, and September. \begin{tabular}{|l|l|l|l|l|l|} \hline \multicolumn{5}{|c|}{ Merchandise Purchases Budget } \\ \hline & July & August & September & Quarter \\ \hline & & & & & \\ \hline Total needs & & & & & \\ \hline & & & & & \\ \hline Required purchases & & & & \\ \hline \end{tabular} Prepare a balance sheet as of September 30