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 $ 78,600 Accounts receivable 102,000 Inventory 40,500 Buildings and equipment, net of depreciation 279,000 Total assets $ 500,100 Liabilities and Stockholders' Equity Accounts payable $ 129,600 Common stock 216,000 Retained earnings 154,500 Total liabilities and stockholders' equity $ 500, 100 The company is in the process of preparing a budget for October and has assembled the following data: 1 Sales are budgeted at $300,000 for October and $310,000 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 $86,800, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $2.790 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 Ahunterhalance sheet Ortaor21 for in the following month. All of the September 30 accounts payable to suppliers will be paid during October Selling and administrative expenses for October are budgeted at $86,800, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $2,790 for the month. Required: Using the information provided, calculate or prepare the following: . The budgeted cash collections for October b. The budgeted merchandise purchases for October. 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. Reg 1 Reg 2A Reg 28 Reg 2c Reg 20 Reg 2 Regia Reg 10 Req1C Reg 10 Prepare the budgeted cash collections for October Budgeted canh collections for October 1 Re4 18> Complete this question by entering your answers in the tabs below. Reg 2A Reg 28 Req 2c Reg 2D Reg 2E Reg 1A Reg 1B Req 10 Reg 10 Req 15 Prepare the budgeted merchandise purchases for October Budgeted merchandise purchases for October Complete this question by entering your answers in the tabs below. Reg 1A Reg 1B Req 1C Reg 10 Req 1E Req ZA Req 2B Reg 2C Reg 2D Req 2E Prepare the budgeted cash disbursements for merchandise purchases for October. Budgeted cash disbursements for merchandise purchases for October Complete this question by entering your answers in the tabs below. Reg 1A Req 1B Req 1C Reg 10 Reg 1E Req 2A Reg 2B Req 2c Reg 2D Reg 2E Prepare a budgeted balance sheet at October 31. Wheeling Company Balance Sheet October 31 Assets Total assets Liabilities and Stockholders' Equity Total liabilities and stockholders' equity Complete this question by entering your answers in the tabs below. Reg 1A Reg 1B Reg 10 Reg 1D Req 1E Reg 2A Req 2B Req 20 Reg 2D Reg 2 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 ( Req 16 Req20 > Complete this question by entering your answers in the tabs below. Reg 1A Reg 1B Req 1C Reg 10 Reg 1E Reg 2A Req 2B Req 2c Reg 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. Show less Budgeted merchandise purchases for October Complete this question by entering your answers in the tabs below. Reg 1A Reg 1B Reg 10 Req 10 Reg 1 Reg 2A Req 28 Req 2c Reg 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 Budgeted cash disbursements for merchandise purchases for October Complete this question by entering your answers in the tabs below. Reg 1A Reg 1B Reg 10 Req 1D Reg 1E Req ZA Reg 2B Reg 20 Reg 2D Reg 2E 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. Show less Wheeling Company Balance Sheet October 31 Assets ces Total assets Liabilities and Stockholders' Equity Total liabilities and stockholders' equity