Exercise 8-17 (Algo) Cash Flows; Budgeted Income Statement and Balance Sheet [LO8-2, L08-3, LO8-4, LO8-9, LO8-10] Wheeling Company is a merchandiser that provided a balance sheet as of September 30 as shown below: Wheeling Company Balance Sheet Assets September 30 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 $ 66,800 150,000 72,900 243,000 $532,700 $177,200 216,000 139,500 $532,700 The company is in the process of preparing a budget for October and has assembled the following data: 1. Sales are budgeted at $540,000 for October and $550,000 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. A Collin and administration avnanene for the are hunted of daninciation Thaen avnanene will ha nsid collected in the rollowing montn. An or the september su accounts receivapie 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 $93,800, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $2,430 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. 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: 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. Net operating income for the month of October e. A budgeted balance sheet at October 31. Complete this question by entering your answers in the tabs below. Complete this question by entering your answers in the tabs below. Req 1A Req 18 Req 1C Req ID Req 1E Req 2A Req 2B Req 2C Req 20 Req 2E Prepare the budgeted cash collections for October. Budgeted cash collections for October $ 339,000 Reg 1A Req 18 > Complete this question by entering your answers in the tabs below. Req 1A Req 18 Req 1C Req ID Req 1E Req 2A Req 2B Req 2C Req 201 Req 2E Prepare the budgeted merchandise purchases for October. Budgeted merchandise purchases for October Complete this question by entering your answers in the tabs below. Req 1A Req 18 Req 1C Req 1D Req 1E Req 2A1 Req 28 Req 2C Req 2D Req 2E Prepare the budgeted cash disbursements for merchandise purchases for October. Budgeted cash disbursements for merchandise purchases for October < Req 1B Req 1D > Complete this question by entering your answers in the tabs below. Req 1A Req 18 Req 1C Req ID Req 1E Req 2A Req 2B Req 2C Req 2D Req 2E Prepare the budgeted net operating income for October. Budgeted net operating income for October Req 1A Req 18: Req 1C Req 1D Req 1E Req 2A Req 28 Req 2C Req 2D Req 2E Prepare a budgeted balance sheet at October 31. Wheeling Company Balance Sheet October 31 Assets Total assets Liabilities and Stockholders' Equity $ 0 Total liabilities and stockholders' equity $ 0 Complete this question by entering your answers in the tabs below. Req 1A Req 18 Req 1C Req 10 Req 1E Req 2A Req 28 Req 2C Req 2D Req 2E Prepare the budgeted cash collections for October. Assume that 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. Show less Budgeted cash collections for October Complete this question by entering your answers in the tabs below. Req 1A Req 1B Req 1C Req 1D Req 1E Req 2A Req 28 Req 2C Req 2D Req 2E Prepare the budgeted merchandise purchases for October. Assume that 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. Budgeted merchandise purchases for October Show less A e. A budgeted balance sheet at Complete this question by entering your answers in the tabs below. Req 1A Req 1B Req 1C Req ID Req 1E Req 2A Req 2B Req 2C Req 2D Req 2E Prepare the budgeted cash disbursements for merchandise purchases for October. Assume that 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. Budgeted cash disbursements for merchandise purchases for October Show less A Complete this question by entering your answers in the tabs below. Req 1A Req 18 Req 1C Req 1D Req 1E Req 2A Req 28 Req 2C Req 2D Req 2E Prepare the budgeted cash disbursements for merchandise purchases for October. Assume that 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. Show less A Budgeted cash disbursements for merchandise purchases for October < Req 28 Req 2D > Complete this question by entering your answers in the tabs below. Req 1A Req 18 Req 1C Req 1D Req 1E Req 2A Req 28 Req 2C Req 2D Req 2E Prepare the net operating income for the month of October. Assume that 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. Budgeted net operating income for October Show less A Prepare a budgeted balance sheet at October 31. Assume that 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. Assets Wheeling Company Balance Sheet October 31 Total assets $ 0 Liabilities and Stockholders' Equity Total liabilities and stockholders' equity $ < Prev 4 of 5 Next > Show less A