Question
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
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 | $ | 78,400 |
Accounts receivable | 65,800 | |
Inventory | 35,200 | |
Buildings and equipment, net of depreciation | 214,000 | |
Total assets | $ | 393,400 |
Liabilities and Stockholders Equity | ||
Accounts payable | $ | 60,400 |
Common stock | 100,000 | |
Retained earnings | 233,000 | |
Total liabilities and stockholders equity | $ | 393,400 |
Budgeting Assumptions:
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.
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 budgeted inventory balance at July 31 is $22,400.
Depreciation expense is $4,280 per month. All other selling and administrative expenses are paid in full in the month the expense is incurred.
The companys cash budget for July shows expected cash collections of $102,700, expected cash disbursements for merchandise purchases of $72,600, and cash paid for selling and administrative expenses of $20,320.
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
e. Prepare a budgeted balance sheet as of July 31.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-text-image.webp)
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Step: 3
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started