year. The company's balance sheet as of June 30th is shown below: Eecch's manogers have made the following addetionel assumptions and estimates: 1. Evtimated sales for July, August, September, and October will be $300,000,5320,000,5350,000, and $330,000, respectiveiy. 2. All sales are on credit and all credt sales are collected. Toch months credt sales are colected 35s in the month of sale and 65s in the menth foliowing the sale. Al of the accouns recelvabie at June 30 wil be collected in Jily. 3. Coch month's ending imentory must ceual 25% of the cost of next monthes sales. The cost of goods sold is 60% of sales. The company pars for 40% of its merchandise purchases in the month of the purchase and the remaining 60s in the mones following the purchase. Al of the accounts nsyable at Juno 30 will be pod in July 4. Montryy soling and admistratwe expenses ate always 5160.000 . Coch month s0.000 of this total amount is depreciation expense and the cemaining $50,000 fetates to expenses that are oad in the month they are incuifed. 5. The company does not plan to borrow money or aay or beclase dvidends during the quarter ended September Jo The campany boes not plan to issue any common steck or ieparchase its own stock futing the quatter ended september 30 Required: 1. Prepare a schedule of expected caun colectons for zuly, August, and Sephember Required: 1. Prepare a schedule of expected cash collections for July, August, and September. 2-a. Prepare a merchandise purchases budget for July, August, and Septembec. Also compute total merchandise purchases for the quarter ended September 30 . 2-b. Prepare a schedule of expected cash disbursements for merchandise purchases for July, August, and September. 3. Prepare an income statement that computes net operating income for the quarter ended September 30 . 4. Prepare a balance sheet as of September 30 . Complete this question by entering your answers in the tabs below. Prepare a schedule of expected cash colections for July. August, and September