Colerain Corporation is a merchandising company that is preparing a budget 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$81,000Accounts receivable127,000Inventory53,000Plant and equipment, net of depreciation210,000Total assets$ 471,000 Liabilities and Shareholders' Equity Accounts payable$62,000Common shares310,000Retained earnings99,000Total liabilities and shareholders' equity$ 471,000 Colerain's managers have made the following additional assumptions and estimates Estimated sales for July, August, September, and October will be $260,000, $280,000, $270,000, and $290,000, respectively All sales are on credit and all credit sales are collected Each month's credit sales are collected 25 in the month of sale and 75 in the month following the sale All of the accounts receivable at June 30 will be collected in July Each month's ending inventory must equal 40 of the cost of next month's sales The cost of goods sold is 70 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 Monthly selling and administrative expenses are always $66,000 Each month, $6,000 of this total amount is depreciation expense and the remaining $60,000 relates to expenses that are paid in the month they are incurred 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 shares or repurchase its own shares during the quarter ended September 30 Required 1 Prepare a schedule of expected cash collections for July, August, and September Also compute total cash collections for the quarter ended September 30 2a Prepare a merchandise purchases budget for July, August, and September Also compute total merchandise purchases for the quarter ended September 30 2b Prepare a schedule of expected cash disbursements for merchandise purchases for July, August, and September Also compute total cash disbursements for merchandise purchases for the quarter ended September 30th 3 Prepare an income statement for the quarter ended September 30 (Do not leave any empty spaces input a 0 wherever it is required ) 4 Prepare a balance sheet as of September 30

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jun 23, 2024

Colerain Corporation is a merchandising company that is preparing a budget for the third quarter of the calendar year. The company's balance sheet as of

Colerain Corporation is a merchandising company that is preparing a budget 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 30AssetsCash$81,000Accounts receivable127,000Inventory53,000Plant and equipment, net of depreciation210,000Total assets$ 471,000Liabilities and Shareholders' EquityAccounts payable$62,000Common shares310,000Retained earnings99,000Total liabilities and shareholders' equity$ 471,000

Colerain's managers have made the following additional assumptions and estimates:

Estimated sales for July, August, September, and October will be $260,000, $280,000, $270,000, and $290,000, respectively.
All sales are on credit and all credit sales are collected. Each month's credit sales are collected 25% in the month of sale and 75% in the month following the sale. All of the accounts receivable at June 30 will be collected in July.
Each month's ending inventory must equal 40% of the cost of next month's sales. The cost of goods sold is 70% 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.
Monthly selling and administrative expenses are always $66,000. Each month, $6,000 of this total amount is depreciation expense and the remaining $60,000 relates to expenses that are paid in the month they are incurred.
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 shares or repurchase its own shares during the quarter ended September 30.

Required:

1.Prepare a schedule of expected cash collections for July, August, and September. Also compute total cash collections for the quarter ended September 30.

2a.Prepare a merchandise purchases budget for July, August, and September. Also compute total merchandise purchases for the quarter ended September 30.

2b.Prepare a schedule of expected cash disbursements for merchandise purchases for July, August, and September. Also compute total cash disbursements for merchandise purchases for the quarter ended September 30th.

3.Prepare an income statement for the quarter ended September 30.(Do not leave any empty spaces; input a 0 wherever it is required.)

4.Prepare a balance sheet as of September 30.