Could you do question 4, and show how/where you got the numbers from if possible?! Thanks

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 Accounts receivable Inventory Plant and equipment, net of depreciation $ 87,000 133,000 59,000 270,000 Total assets $ 549,000 $ Liabilities and Shareholders' Equity Accounts payable Common shares Retained earnings 68,000 370,000 111,000 Total liabilities and shareholders' equity $ 549,000 Colerain's managers have made the following additional assumptions and estimates: a. Estimated sales for July, August, September, and October will be $235,000, $255,000, $245,000, and $265,000, respectively. b. 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 c. 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. d. Monthly selling and administrative expenses are always $72,000. Each month, $6,000 of this total amount is depreciation expense and the remaining $66,000 relates to expenses that are paid in the month they are incurred. e. 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. Schedule of Expected Cash Collections July August September $ 133,000 $ $ 0 Quarter From accounts receivable $ 133,000 58,750 $ 176,250 0 Sales on account: July August September Total cash collections 0 53,750 $ 235,000 245,000 61,250 0 191,250 61,250 252,500 0 $ 191,750 $ 230,000 $ $ 674,250 2a. 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 September Quarter Budgeted cost of goods sold $ 152,750 $ 165,750 $ 159,250 $ 477,750 Add: desired ending inventory 102,000 98,000 106,000 306,000 Total needs 254,750 263,750 265,250 783,750 Less: beginning inventory 59,000 102,000 98,000 259,000 Required purchases $ 195,750 $ 161,750 $ 167,250 $ 524,750 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. July Total $ 68,000 Schedule of Cash Disbursements for Purchases August September From accounts payable $ 68,000 $ 0 $ 0 Purchase on account: July 97,875 $ 97,875 0 August 0 80,875 $ 80,875 September 0 0 83,625 195,750 161.750 83,625 Total cash disbursements $ 165,875 $ 178,750 $ 164,500 $ 509,125 3. Prepare an income statement for the quarter ended September 30. (Do not leave any empty spaces; input a 0 wherever it is required.) COLERAIN CORPORATION Income Statement For the Quarter Ended September 30 $ 735,000 Sales 477,750 Goods available for sale Gross margin Selling and administrative expenses Operating income Net income 257,250 216,000 41,250 41,250 4. Prepare a balance sheet as of September 30. COLERAIN CORPORATION Balance Sheet September 30 Assets Cash Accounts receivable Plant and equipment, net Inventory Total assets $ 0 Liabilities and Shareholders' Equity Accounts payable Cash Retained earnings Total liabilities and shareholders' equity $ 0