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 30 th is shown below: Beech's managers have made the following additional assumptions and estimates: 1. Estimated sales for July, August, September, and October will be $220,000,$240,000,$230,000, and $250,000, respectivety. 2. All sales are on credit and all credit sales are collected. Each month's credit sales are collected 45% in the month of salc and 55% in the month following the sale. All of the accounts receivable at June 30 will be collected in July. 3. For this quarter. each month's ending inventory must equal 15% of the cost of next month's sales. The cost of goods sold is zoss of sales. The company pays for 30% of its merchandise purchases in the month of the purchase and the remaining 70s in the month? following the purchase. All of the accounts payable ot June 30 will be paid in July. 4. Monthly selling and administrative expenses are always $40,000. Each month $6,000 of this tothl anount is depreciation expense and the remaining $34,000 relates to expenses that are paid in the month they are incurrec 5. The company does not plan to borrow money or pay or declare dividends during the quarter ended September 30 me compont does not plan to issue any common stock or repurchase its own stock during the quartef ended September 30 (2) Required information 5. The company does not plan to borrow money or pay or declare dividends during the quarter ended September 30 . The com 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 th quarter ended September 30. 2.b. Prepare a schedule of expected cash disbursements for merchandise purchases for July. August, and Septembec. 3. Prepare an income statement 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