The following is available for the Newport Stationery Store: Balance Sheet Information for September 30, 2016: Current Assets . Cash $12,000 Accounts Receivable 10,000 Inventory 63,600 Equipment (net) 100,000 Liabilities 0 Recent and Anticipated Sales September $40,000 October 48,000 November 60,000 December 80,000 January 36,000 Sales: Sales are for cash (75%) and credit (25%). Assume that all credit sales are collected within 30 days of sale. All accounts receivable on September 30 are from September sales. Operating Costs: Rent, $750; Salaries and wages average 15% of monthly sales; other operating expenses excluding depreciation, 4%; Depreciation is $1000 per month. Assume all expenditures are paid each month. Purchases: Newport maintains an ending merchandise inventory each month equal to next months sales plus $30,000. Terms on purchases are 2/10, n/30. Newport takes all discounts and treats these discounts as other income on the income statement. Gross margin averages 30% of sales. Cash Balances: Newport must maintain a minimum cash balance of $8,000. Assume all borrowing is made on the 1st of the month and repaid at the end of the month when funds are available. Loans are made in increments of $1000 and management does not want to borrow any more than necessary. The interest rate is 6% and is repaid when funds are available. Other Information: Newport is replacing some store fixtures and is planning on spending $600 in October and $400 in November. Newport is capitalizing these expenditures. Required: 1. Completed the budget schedules for Newport. 2. Prepare a budgeted income statement and balance sheet for the 4th quarter 2016.