Exercses pe Required information 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 Cand 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 $ 93,000 127.000 45,000 219,000 $ 484,000 $ 80.000 330,000 74,000 $ 484,000 Beech's managers have made the following additional assumptions and estimates: 1. Estimated sales for July August September, and October will be $300.000, $320,000 $310,000, and $330,000, 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 25% 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 seiling and administrative expenses are always $56,000. Each month $6,000 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, Complete this question by entering your answers in the tabs below. Prev GO 1 2 of 2 Next > Chap 8: Exercises (1 pt) 1 Liabilities and stockholdere Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $ 60,000 330,000 74,000 $ 484,000 Part 1 of 2 0.5 points Beech's managers have made the following additional assumptions and estimates: Book 1. Estimated sales for July, August, September, and October will be $300,000 $320,000, $310,000, and $330,000, 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 25% 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 $56.000. Each month $6,000 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. Print References Required: 1. Prepare a schedule of expected cash collections for July, August, and September 2-3. 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. Complete this question by entering your answers in the tabs below. Roq 1 Reg 2A Reg 28 Reg 3 Reg 4 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 From nocounts payable $ 80,000 $ 80,000 For July purchases 0 For August purchases 0 For September purchases 0 Total cash disbursements $ 80,000 $ 0 $ 0 $80,000 1 LIBERO and STOCKBOLDOrs. Equity Accounts payable Common stock Netained earnings Total abilities and stockholders' equity #00.000 330.000 16.000 $ 484.000 Part 1 of 2 Beech's managers have made the following additional assumptions and estimates: 0.5 points eBook 1. Estimated sales for July August, September, and October will be $300,000, $320,000, $310,000, and $330,000, 2. All sales are on credit and all credit sales are collected. Each month's credit sales are collected 35% in the month 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 25% of the cost of next month's sales. The cost of goods sold is 60% o company pays for 40% of its merchandise purchases in the month of the purchase and the remaining 60% in then the purchase. All of the accounts payable at June 30 will be paid in July 4. Monthly selling and administrative expenses are always $56,000. Each month $6,000 of this total amount is depr 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 3 does not plan to issue any common stock or repurchase its own stock during the quarter ended September 30. Print References 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 pur quarter ended September 30, 2-b. Prepare a schedule of expected cash disbursements for merchandise purchases for July, August, and Septemb 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. Complete this question by entering your answers in the tabs below. Reg 1 Reg 2A Reg 28 Reg 3 Reg 4 Prepare an income statement that computes net operating income for the quarter ended September 30. Beech Corporation Income Statement For the Quarter Ended September 30 Sales Cost of goods sold Gross margin Selling and administrative expenses Net operating income 0 ME Prey 1 Required information Part 1 of 2 the purchase. All of the accounts payable at June 30 will be paid in July, 4. Monthly selling and administrative expenses are always $56,000. Each month $6,000 of this total amount is depreciation 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 does not plan to issue any common stock or repurchase its own stock during the quarter ended September 30. 0.5 points Required: 1. Prepare a schedule of expected cash collections for July, August and September 2-o. Prepare a merchandise purchases budget for July, August, and September. Also compute total merchandise purchases 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. eBook Print Complete this question by entering your answers in the tabs below. o References Reg 1 Red 2A Reg 28 Reg 3 Reg 4 Prepare a balance sheet as of September 30. Beech Corporation Balance Sheet September 30 Assets Cash Accounts receivable Inventory Plant and equipment, net $ Total assets Llabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $ 0