Exercise 8-18 Cash Flows; Budgeted Income Statement and Balance Sheet [LO8-2, LO8-3, 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 Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets $ 75,000 59,600 33,600 226,000 $ 394,200 Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings $ 52,200 100,000 242,000 $ 394,200 Total liabilities and stockholders equity 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 $25,200 4. Depreciation expense is $4,520 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 $86,300, expected cash disbursements for merchandise purchases of $61,.200, and cash paid for selling and administrative expenses of $13,280. 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 Req 1B Req 1C Req 1D Req 2 Req 1A Req 1B Req 1C Req 1D Req 2 Calculate the budgeted sales for month of July. Budgeted sales for July Req 1A Req 1B Req 1A Calculate the budgeted merchandise purchases for month of July. Budgeted merchandise purchases for July Req 1B Req 1C Req 1D Req 2 Req 1A Req 1C Req 1A Calculate the budgeted cost of goods sold for month of July. Budgeted cost of goods sold for July Req 1B Req 1C Req 1D Req 2 Req 1B Req 1D > Req 1A Req 1B Req 1C Req 1D Req 2 Calculate the budgeted net operating income for month of July Budgeted net operating income for July KReq 10 Req 2 > Req 1A Req 1B Req 1c Req 1D Req 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 Req 1D Req 2 >
