Exercise 8-12 and 13 Schedules of Expected Cash Collections and Disbursements: Income Statement; Balance Sheet [LO8-2, LO8-4, LO8-9, LO8-10] The following information applies to the questions displayed below) 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, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders equity $ 90,000 136,000 52,000 210.000 $498,00 $ 71,100 327,000 99,900 5498,000 Beech's managers have made the following additional assumptions and estimates 1. Estimated sales for July, August, September and October will be $210,000, $230,000, $220,000, and $240.000, 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 60% 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 $60,000. Each month $5,000 of this total amount is depreciation expense and the remaining $55,000 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. 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 fonthe 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 Reg 3 Req 4 Prepare a schedule of expected cash collections for July, August, and September. Schedule of Expected Cash Collections Month July August September Quarter From accounts receivable $ 136,000 $ 136,000 From July sales 73.500 136 500 210,000 From August sales 80-200 149.500 230,000 From September sales 77.000 77,000 Total cash collections $ 209,500 $ 217,000 $ 226,500 $ 653,000 Complete this question by entering your answers in the tabs below. Reg 1 Req ZA Req 28 Req3 Reg4 Prepare a merchandise purchases budget for July, August, and September. Also compute total merchandise purchases for the quarter ended September 30. Merchandise Purchase Budget July August September Quarter Budgeted cost of goods sold Add Desired ending merchandise inventory Total needs Less Beginning merchandise inventory Required purchases Complete this question by entering your answers in the tabs below. Reg 1 Reg 2A Reg 2 Reg 3 Reg Req 28 Prepare a schedule of expected cash disbursements for merchandise purchases for July, August, and September Schedule of Cash Disbursements for Purchases July August September Quarter 0 0 From July purchases From August purchases From September purchases Total cash disbursements 0 0 0 $ 05 05 05 Complete this question by entering your answers in the tabs below. Reg1 Reg 2 Req 28 Reg4 Prepare an income statement that computers net operating income for the quarter ended September 30, Beech Corporation Income Statement For the Quarter Ended September 30 0 Prepare a balance sheet as of September 30. Beech Corporation Balance Sheet September 30 Assets $ Total assets Liabilities and Stockholders' Equity Total abilities and stockholders equity