15 Colerain Corporation is a merchandising company that is preparing a profit plan for the third quarter of the calendar year. The company's balance sheet as of June 30 is shown below: Colerain Corporation Balance Sheet June 30 Assets Cash $ 80,000 Accounts receivable 126,000 Inventory Plant and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity 52,000 200,000 $458,000 Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $ 61,100 300,000 96.900 S458,000 Colerain's managers have made the following additional assumptions and estimates: 1. Estimated sales for July, August, September, and October will be $200,000, $220,000, 210,000, and $230,000, respectively. 2. All sales are on credit and all credit sales are collected. Each month's credit sales are collected 2. All sales are on credit and all credit sales are collected. Each month's credit sales are collected 30% in the month of sale and 70% 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 40% of the cost of next month's sales. The cost of goods sold is 65% of sales. The company pays for 50% of its merchandise purchases in the month of the purchase and the remaining 50% 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 $65,000. Each month $5,000 of this total amount is depreciation expense and the remaining $60,000 relates to expenses that are paid in the month they are incurred. 5. The company does not plan to borrow money, issue stock, or pay dividends during the third quarter. Required: 1. Prepare a schedule of expected cash collections for July, August, and September July August Sept 2. a. Prepare a merchandise purchases budget for July, August, and September. July August Sept b. Prepare a schedule of cash disbursements relating for merchandise purchases for July, August, and September. July August Sept