Wheeling Company is a merchandiser that provided a balance sheet as of September 30 as shown below: Wheeling Company Balance Sheet September 30 Assets Cash Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets $ 70,800 130,000 59,400 276,000 $ 536,200 Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity The company is in the process of preparing a budget for October and has assembled the following data: $ 172,200 216,000 148,000 $536,200 1. Sales are budgeted at $440,000 for October and $450,000 for November. Of these sales, 35% will be for cash; the remainder will be credit sales. Forty percent of a month's credit sales are collected in the month the sales are made, and the remaining 60% is collected in the following month. All of the September 30 accounts receivable will be collected in October. 2. The budgeted cost of goods sold is always 45% of sales and the ending merchandise inventory is always 30% of the following month's cost of goods sold. 3. All merchandise purchases are on account. Thirty percent of all purchases are paid for in the month of purchase and 70% are paid for in the following month. All of the September 30 accounts payable to suppliers will be paid during October. 4. Selling and administrative expenses for October are budgeted at $89,400, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $2,760 for the month. Required: 1. Using the information provided, calculate or prepare the following: a. The budgeted cash collections for October. b. The budgeted merchandise purchases for October. c. The budgeted cash disbursements for merchandise purchases for October. d. The budgeted net operating income for October. e. A budgeted balance sheet at October 31.
Wheeling Company is a merchandiser that provided a balance sheet as of September 30 as shown below: Wheeling Company Balance Sheet September 30 Assets Cash Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets $ 70,800 130,000 59,400 276,000 $ 536,200 Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity The company is in the process of preparing a budget for October and has assembled the following data: $ 172,200 216,000 148,000 $536,200 1. Sales are budgeted at $440,000 for October and $450,000 for November. Of these sales, 35% will be for cash; the remainder will be credit sales. Forty percent of a month's credit sales are collected in the month the sales are made, and the remaining 60% is collected in the following month. All of the September 30 accounts receivable will be collected in October. 2. The budgeted cost of goods sold is always 45% of sales and the ending merchandise inventory is always 30% of the following month's cost of goods sold. 3. All merchandise purchases are on account. Thirty percent of all purchases are paid for in the month of purchase and 70% are paid for in the following month. All of the September 30 accounts payable to suppliers will be paid during October. 4. Selling and administrative expenses for October are budgeted at $89,400, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $2,760 for the month. Required: 1. Using the information provided, calculate or prepare the following: a. The budgeted cash collections for October. b. The budgeted merchandise purchases for October. c. The budgeted cash disbursements for merchandise purchases for October. d. The budgeted net operating income for October. e. A budgeted balance sheet at October 31.
Chapter7: Budgeting
Section: Chapter Questions
Problem 3PA: Echo Amplifiers prepared the following sales budget for the first quarter of 2018: It also has this...
Related questions
Question
Transcribed Image Text:Wheeling Company is a merchandiser that provided a balance sheet as of September 30 as shown below:
Wheeling Company
Balance Sheet
September 30
Assets
Cash
Accounts receivable.
Inventory
Buildings and equipment, net of depreciation
Total assets
Liabilities and Stockholders' Equity
Accounts payable.
Common stock
Retained earnings
Total liabilities and stockholders' equity
The company is in the process of preparing a budget for October and has assembled the following data:
$ 70,800
130,000
59,400
276,000
$ 536,200
Required:
1. Using the information provided, calculate or prepare the following:
a. The budgeted cash collections for October.
b. The budgeted merchandise purchases for October.
1. Sales are budgeted at $440,000 for October and $450,000 for November. Of these sales, 35% will be for cash; the remainder will
be credit sales. Forty percent of a month's credit sales are collected in the month the sales are made, and the remaining 60% is
collected in the following month. All of the September 30 accounts receivable will be collected in October.
2. The budgeted cost of goods sold is always 45% of sales and the ending merchandise inventory is always 30% of the following
month's cost of goods sold.
3. All merchandise purchases are on account. Thirty percent of all purchases are paid for in the month of purchase and 70% are paid
for in the following month. All of the September 30 accounts payable to suppliers will be paid during October.
4. Selling and administrative expenses for October are budgeted at $89,400, exclusive of depreciation. These expenses will be paid
in cash. Depreciation is budgeted at $2,760 for the month.
$ 172,200
216,000
148,000
$ 536,200
c. The budgeted cash disbursements for merchandise purchases for October.
d. The budgeted net operating income for October.
e. A budgeted balance sheet at October 31.
a. The budgeted cash collections for October.
b. The budgeted merchandise purchases for October.
2. Assume the following changes to the underlying budgeting assumptions:
(1) 50% of a month's credit sales are collected in the month the sales are made and the remaining 50% is collected in the following
month, (2) the ending merchandise inventory is always 10% of the following month's cost of goods sold, and (3) 20% of all purchases
are paid for in the month of purchase and 80% are paid for in the following month. Using these new assumptions, calculate or prepare
the following:
c. The budgeted cash disbursements for merchandise purchases for October.
d. Net operating income for the month of October.
e. A budgeted balance sheet at October 31.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps
Recommended textbooks for you
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College