Required information 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 $ 82,000 129,000 52,500 217,000 $ 480,500 $ 78,000 347,000 55,500 $ 480,500 Exercise 8-12 Beech's managers have made the following additional assumptions and estimates: 1. Estimated sales for July, August, September, and October will be $280,000, $300,000, $290,000, and $310,000, 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 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. All of the accounts payable at June 30 will be paid in July. 4. Monthly selling and administrative expenses are always $52,000. Each month $5,000 of this total amount is depreciation expense and the remaining $47,000 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. Req 1 Req 2A Reg 2B Req3 Reg 4 Prepare a merchandise purchases budget for July, August, and September. Also compute total merchandise purchases for the quarter ended September 30. Merchandise Purchases Budget July August Budgeted cost of goods sold $ 210,000 $ 225,000 Add: Desired ending merchandise inventory 56,250 54,375 Total needs 266,250 279,375 Less: Beginning merchandise inventory 52,500 Required purchases $ 213,750 September $ 217,500 58,125 275,625 Quarter $ 652,500 1 68,750 8 21,250 Complete this question by entering your answers in the tabs below. Req 1 Req 2A Req 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 From accounts payable $ 78,000 $ 0 $ 0 From July purchases I 123,000 184,500 From August purchases 89,400 134,100 From September purchases 88,200 Total cash disbursements | $ 201,000 $ 273,900 $ 222,300 Quarter $ 78,000 307,500 223,500 88,200 $ 697,200 Complete this question by entering your answers in the tabs below. Req 1 Req 2A Req 2B Req3 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 870,000 755,000 115,000 156,000 (41,000) Req 2B Req 4 > Prepare a balance sheet as of September 30. Beech Corporation Balance Sheet September 30 Assets Cash Accounts receivable Inventory Plant and equipment, net $ 113,800 188,500 135,000 202,000 $ 639,300 Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings $ 130,200 347,000 117,000 Total liabilities and stockholders' equity $ 594,200 Prey 1 of 5 !! Score answer >