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. Req 2A Reg 1 Reg 4 Req 2B Prepare a schedule of expected cash collections for July, August, and September. Schedule of Expected Cash Collections Month S J uly August September Quarter From accounts receivable $ 126,000 $ 126,000 From July sales | 108,500 108,500 From August sales 201,500 201,500 From September sales 115,500 112,000 227,500 Total cash collections $ 234,500 S 317,000 S 112,000 $ 663,500 Reg 1 Rea 2A Req 2B Req3 Reg 4 Prepare a merchandise purchases budget for July, August, and September. Also compute total merchandise quarter ended September 30. September Quarter Merchandise Purchases Budget July August Budgeted cost of goods sold Add: Desired ending merchandise inventory Total needs Less: Beginning merchandise inventory Required purchases Req1 Req 2A Red 2B Req3 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 July purchases From August purchases From September purchases Total cash disbursements ol ences Req3 Reg1 Reg 2A Reg 2B Regg 3 Reg 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 Reg 1 Reg 2A Req2B Req 2B Req3 Req3 Reg 4 Reg4 Prepare a balance sheet as of September 30. Beech Corporation Balance Sheet September 30 Assets Total assets Liabilities and Stockholders' Equity Total liabilities and stockholders' equity $ Beech Corporation is a merchandising company that is preparing a master Duuger 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 $ 83,000 Accounts receivable 126,000 Inventory 69,750 Plant and equipment, net of depreciation 220,000 Total assets $498,750 Liabilities and Stockholders' Equity Accounts payable $ 81,000 Common stock 348,000 Retained earnings 69,750 Total liabilities and stockholders' equity $498,750 1 Estimated sales for July, August, September, and October will be $310,000, $330,000, $320,000, and $340,000, 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 75% 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. A accounts payable at June 30 will be paid in July 4. Monthly selling and administrative expenses are always $58,000. Each month $6,000 of this total amount is depreciation expense and the remaining $52,000 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