PROBLEM 9-17 Schedules of Expected Cash Collections and Disbursements: Income Statement: Balance Sheet [LO2 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 ************** $ 80.000 125.000 52000 200000 $458000 ******** ********** Cash Accounts receivable. Inventory Plant and equipment, net of depreciation. Total assets Liabilities and Shareholders' Equity Accounts payable Common shares Retained eamings. Total liabilities and shareholders equity $ 6L100 300.000 96.900 $458000 a. Colerain's managers have made the following additional assumptions and estimates: Estimated sales for July August September, and October will be $200,000, 5220.000, $210,000, and 5230.000, respectively. All sales are on credit and all credit sales are collected. Each month's credit sales are col- lected 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 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 So% 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. 55.000 of this total amount is depreciation expense and the remaining 560,000 relates to expenses that are paid in the month they are incurred. The company does not plan to borrow money or pay or decare 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, d. 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. 2. Prepare a merchandise purchases budget for July August, and September. Also com- pute total merchandise purchases for the quarter ended September 30. b 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. Use the absorption format shown in Schedule 9. 4. Prepare a balance sheet as of September 30