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 Assets Cash Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets $ 81,6ee 59,688 42,888 152,888 $ 336,8ee Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings $ 57,8ee 18e,888 179,888 $ 336,8ee 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 recelvable at June 30 will be collected In July 2. All merchandise purchases are on account. Twenty percent of merchandise Inventory purchases are pald 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 $24,500. 4. Depreclation expense is $3,040 per month. All other selling and administrative expenses are pald In full In the month the expense Is Incurred. 5. The company's cash budget for July shows expected cash collections of $92,000, expected cash disbursements for merchandise purchases of $66,300, and cash pald for selling and administrative expenses of $18,560 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 1B Required 1C Required 1D Required 2 Calculate the budgeted sales for month of July. Budgeted sales for 2 Prepare a budgeted balance sheet as of July 31. Complete this question by entering your answers in the tabs below. Required 1A Required 1B Required 1C Required 1D Required 2 Calculate the budgeted merchandise purchases for month of July Budgeted merchandise purchases for July Required 1A Required 1C > Complete this question by entering your answers in the tabs below. Required 1A Required 1B Required 1C Required 1D Required 2 Calculate the budgeted cost of goods sold for month of July. Budgeted cost of goods sold for July Complete this question by entering your answers in the tabs below. Required 1A Required 1B Required 1C Required 1D Required 2 Calculate the budgeted net operating income for month of July. udgeted net operating income for July Required 1C Required 2> Complete this question by entering your answers in the tabs below. Required 1A Required 1B Required 1C Required 1DRequired 2 Prepare a budgeted balance sheet as of July 31 Wolfpack Company Balance Sheet July 31 Assets Total assets Liabilities and Stockholders' Equity