Exercise 8-18 (Algo) Cash Flows; Budgeted Income Statement and Balance Sheet (L08-2, L08-3, LO8-9, LO8-10) Wolfpack Company is a merchandising company that is preparing a budget for the month of July. It has provided the following Information: Wolfpack Company Balance Sheet June 30 Assets Cash $ 81,800 Accounts receivable 69,600 Inventory 46,000 Buildings and equipment, net of depreciation 186,000 Total assets 5 383,400 Liabilities and Stockholders' Equity Accounts payable $ 62,400 Connon stock 100,000 Retained earnings 221,000 Total liabilities and stockholders' equity 5 383,400 Budgeting Assumptions 1. All sales are on account. Thirty percent of the credit sales are collected in the month of sale and the remaining 70% are collected in the month subsequent to the sale. The accounts receivable at June 30 will be collected in July, 2. All merchandise purchases are on account. Twenty percent of merchandise inventory purchases are pold in the month of the purchase and the remaining 80% is paid in the month after the purchase. The accounts payable at June 30 will be paid in July 3. The budgeted Inventory balance at July 31 is $36700, 4. Depreciation expense is $3.720 per month. All other selling and administrative expenses are paid in full in the month the expense is incurred 5. The company's cash budget for July shows expected cash collections of $100,500, expected cash disbursements for merchandise purchases of $72.900, and sash naid for selling and Required: 1. For the month of July, calculate the following: a. Budgeted sales b. Budgeted merchandise purchases c. Budgeted cost of goods sold d. Budgeted net operating income 2. Prepare a budgeted balance sheet as of July 31. Complete this question by entering your answers in the tabs below. Required 1A Required 18 Required 10 Required 1D Required 2 Calculate the budgeted sales for the month of July. Budgeted sales for July Required 1A Required 18 > Complete this question by entering your answers in the tabs below. Required 1A Required 18 Required 1C Required 10 Required 2 Calculate the budgeted merchandise purchases for the month of July. Budgeted merchandise purchases for July Complete this question by entering your answers in the tabs below. Required 1A Required 1B Required 1C Required 10 Required 2 Calculate the budgeted cost of goods sold for the month of July. Budgeted cost of goods sold for July Required 1A Required 18 Required 10 Required 10 Required 2 Calculate the budgeted net operating income for the month of July. Budgeted not operating income for July Complete this question by entering your answers in the tabs below. Required 1A Required 1B Required 1C Required 1D Required 2 Prepare a budgeted balance sheet as of July 31. Wolfpack Company Balance Sheet July 31 Assets Total assets Liabilities and Stockholders' Equity Total liabilities and stockholders' equity Exercise 8-18 (Algo) Cash Flows; Budgeted Income Statement and Balance Sheet (LO8-2, L08-3, L08-9, LO8-10] Wolfpack Company is a merchandising company that is preparing a budget for the month of July. It has provided the following Information: Wolfpack Company Balance Sheet June 30 Assets Cash $ 81,800 Accounts receivable 69,600 Inventory 46,000 Buildings and equipnent, net of depreciation 186,000 Total assets $ 383,400 Liabilities and Stockholders' Equity Accounts payable $ 62,400 Common stock 100,000 Retained earnings 221,000 Total liabiuties and stockholders' equity $ 383,400 Budgeting Assumptions 1. All sales are on account. Thirty percent of the credit sales are collected in the month of sale and the remaining 70% are collected in the month subsequent to the sale. The accounts receivable at June 30 will be collected in July 2. All merchandise purchases are on account. Twenty percent of merchandise inventory purchases are paid inphe month of the purchase and the remaining 80% is paid in the month after the purchase. The accounts payable at June 30 will be paid in July 3. The budgeted inventory balance at July 31 is $36,700 4. Depreciation expense is $3,720 per month. All other selling and administrative expenses are paid in full in the month the expense is incurred 5. The company's cash budget for July shows expected cash collections of $100,500, expected cash disbursements for merchandise purchases of $72.900, and cash paid for selling and administrative expenses of $16,880 46,000 186,000 $ 383,400 Inventory Buildings and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $ 62,400 100,000 221,000 $ 383,400 Budgeting Assumptions: 1. All sales are on account. Thirty percent of the credit sales are collected in the month of sale and the remaining 70% are collected in the month subsequent to the sale. The accounts receivable at June 30 will be collected in July 2. All merchandise purchases are on account. Twenty percent of merchandise inventory purchases are paid in the month of the purchase and the remaining 80% is paid in the month after the purchase. The accounts payable at June 30 will be paid in July 3. The budgeted inventory balance at July 31 is $36,700. 4. Depreciation expense is $3,720 per month. All other selling and administrative expenses are paid in full in the month the expense is 5. The company's cash budget for July shows expected cash collections of $100,500, expected cash disbursements for merchandise purchases of $72,900, and cash paid for selling and administrative expenses of $16,880. incurred. Required: 1. For the month of July, calculate the following: a. Budgeted sales b. Budgeted merchandise purchases c. Budgeted cost of goods sold d. Budgeted net operating income 2. Prepare a budgeted balance sheet as of July 31