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 77,400 146,000 70,200 280,000 573,600 $ $ 251,100 216,000 106,500 $ 573,600 The company is in the process of preparing a budget for October and has assembled the following data: 1. Sales are budgeted at $520,000 for October and $530,000 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 monthrof 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 $80.000, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $2,800 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. Reg 1 Req1B Req1C Reg 1D Req 1 Req 2A Req 2B Req 2C Req 2D Req 2E Prepare the budgeted cash collections for October Budgeted cash collections for October Complete this question by entering your answers in the tabs below. Reg 1A Reg 1B Reg 1C Reg 1D Reg 1E Req 2A Reg 2B Reg 2C Reg 2D Req 2E Prepare the budgeted merchandise purchases for October Budgeted merchandise purchases for October t. U t eu lance sheet at tuoner 51 Complete this question by entering your answers in the tabs below. Reg 1A Reg 1B Reg 1C Reg 1D Reg 1 Req 2A Reg 28 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. Req1A Reg 1B Reg 1C Reg 1D Req 1 Reg 2A Req 2B Req 2C Reg 2D Req 2E ***************** ********************* * ** * Prepare the budgeted net operating income for October Budgeted net operating income for October Reg 1A Reg 1B Red 10 Reg 10 Reg 1 Red 2A Red 2B Reg 20 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 Labies and stockholders Complete this question by entering your answers in the tabs below. Req1A Reg 1B. Req 1C Reg 1D ReqIE Req 2A Reg 2B Req 2C Reg 2D Reg 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 Req 18. Req 1C Reg 1D Reg 1E Reg 2A Reg 2B Reg 20 Reg 2D Reg 2 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. Req 1A Reg 1B Req 1C Reg 1D Reg 1E Reg 2A Reg 2B Reg 2C Reg 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. Show less Budgeted net operating income for October Reg 1A Reg 1B Req 1C Req ID Req le Req 2A Req 2B Req 2C Req 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 Total assets Liabilities and Stockholders' Equity