1answer.
Ask question
Login Signup
Ask question
All categories
  • English
  • Mathematics
  • Social Studies
  • Business
  • History
  • Health
  • Geography
  • Biology
  • Physics
  • Chemistry
  • Computers and Technology
  • Arts
  • World Languages
  • Spanish
  • French
  • German
  • Advanced Placement (AP)
  • SAT
  • Medicine
  • Law
  • Engineering
Tems11 [23]
2 years ago
7

Wheeling company is a merchandiser that provided a balance sheet as of september 30 as shown below:

Business
1 answer:
likoan [24]2 years ago
3 0

Answer:

Wheeling Company is a merchandiser that provided a balance sheet as of September 30 as shown below:

Cash $69,800, Accounts Receivable 98,000, Inventory 37,800, Building and Equipment, net of depreciation 310,000 Total Assets 515,600. Accounts payable $145,100, Common Stock 216,000, and Retained Earnings 154,500, Total Liabilities and Equity 515,600

The company is in the process of preparing a budget for October and has assembled the following data:

Sales are budgeted at $280,000 for October and $290,000 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.

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.

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.

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 $3,100 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.

Solution:

1)

a. The budgeted cash collections for October:

Cash Sales 35% of $280,000               =   $98,000

Cash Collection 40% of 65% $280,000 = $72,800

September Receivables                        =   $98,000

Total                                                          $268,800

b. The budgeted merchandise purchases for October:

Cost of Goods Sold: 45% of $280,000      = $126,000

Ending Inventory: 30% of 45% $290,000  =   $39,150

Total Cost of Goods Available for sale       =  $165,150

Less Beginning Inventory                            =   $37,800

Purchases for the month                             = $127,350

c. Merchandise Cash Disbursements for October:

October: 30% of $127,350         =  $38,205

September Accounts Payable    = $145,100

Total                                             = $183,305

d. The budgeted net operating income for October.

Sales                                    $280,000

Cost of Sales                          126,000

Gross profit                            154,000

Less Selling & Admin.            (80,000 )

Less Depreciation on Equip.    (3,100 )

Net Income                              70,900

e. A budgeted balance sheet at October 31.

Cash                                      $75,295

Accounts Receivable            109,200

Inventory                                39,150

Building and Equipment      310,000  

Total Assets                       $533,645

Accounts payable                  $89,145

Common Stock                      216,000

Retained Earnings                225,400

Depreciation                              3,100

Total Liabilities & Equity    $533,645

(2) 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:

Cash Sales 35% of $280,000         =          $98,000

Cash Collection 50% of 65% $280,000 =  $91,000

September Receivables                  =          $98,000

Total                                                            $287,000

b. The budgeted merchandise purchases for October:

Cost of Goods Sold: 45% of $280,000      = $126,000

Ending Inventory: 10% of 45% $290,000   =   $13,050

Total Cost of Goods Available for sale       = $139,050

Less Beginning Inventory                           =   $37,800

Purchases for the month                            =  $101,250

c. The budgeted cash disbursements for merchandise purchases for October:

Cash October: 20% of $101,250 =  $20,250

September Accounts Payable     = $145,100

Total                                              = $165,350

d. The budgeted net operating income for October:

Sales                                  $280,000

Cost of Sales                       126,000

Gross profit                         154,000

Less Selling & Admin          (80,000 )

Less Depreciation                 (3,100 )

Net Income                          70,900  

e. A budgeted balance sheet at October 31:

Cash                                      $111,450

Accounts Receivable                91,000

Inventory                                  13,050

Building and Equipment        310,000  

Total Assets                         $525,500

Accounts payable                 $81,000

Common Stock                     216,000

Retained Earnings                225,400

Depreciation                              3,100

Total Liabilities & Equity    $525,500

Explanation:

1. Cash Budget:

Beginning Balance $69,800

Cash Collections   $268,800

Cash Disbursement: $263,305

  Merchandise    $183,305

  Selling & Admin $80,000

Ending Balance $75,295

2. Accounts Receivable = 60% of 65% of $280,000 = $109,200

3. Accounts Payable = 70% of $127,350 = $89,145

4. Retained Earnings = $154,500 + 70,900 = $225,400

5. Cash Budget:

Beginning Balance $69,800

Cash Collections   $287,000

Cash Disbursement: $245,350

  Merchandise    $165,350

  Selling & Admin $80,000

Ending Balance $111,450

6. Accounts Receivable = 50% of 65% of $280,000 = $91,000

7. Accounts Payable = 80% of $101,250 = $81,000

8. Retained Earnings = $154,500 + 70,900 = $225,400

You might be interested in
A truck driver fell asleep at the wheel and his freight truck tipped over, leaking ammonia into the air and requiring an evacuat
ExtremeBDS [4]

Answer:

its c

Explanation:

6 0
3 years ago
Read 2 more answers
______ are the assets, capabilities, processes, information, and knowledge that an organization uses to improve its effectivenes
MA_775_DIABLO [31]
Resources are the assets, capabilities, processes, information, and knowledge that an organization uses to improve it's effectiveness and efficiency, to create and sustain competitive advantage, and to fulfill a need or solve a problem.
4 0
3 years ago
The market for chewing gum is in equilibrium with a current price of 50 cents per pack and a quantity of 100,000 packs per day.
frez [133]

Answer:

A) an increase in the price of other kinds of candy

Explanation:

If the price of substitute products (other types of candy) increases, then the suppliers of chewing gum can increase their price without the quantity demanded decreasing. If the decrease in the price of chewing gum is smaller than the increase in the price of substitute products, the quantity demanded will increase.

If there was a price increase of the main ingredients used to produce chewing gum, then the supply curve would shift to the left (option B is wrong).

If the workers signed an agreement that lowered their wages, then the supply curve would shift to the right (option C is wrong).

A decrease in the number of young people in the market would decrease the quantity demanded for chewing gum, which in turn would decrease the equilibrium price (option D is wrong).

A decrease in income would also decrease the quantity demanded, which would in turn decrease the equilibrium price (option E is wrong).

5 0
3 years ago
Assume you borrowed $100,000 at a fixed rate of 7 percent for 30 years to purchase a house. If the inflation rate is 3 percent,
nikitadnepr [17]

Answer:

(A) less

Explanation:

Given a positive inflation rate, the real value of the dollar will depreciate by the rate of inflation annually.

Thus, for a house that cost $100,000 today, given a 3% inflation rate, it would cost (100,000 * 1.03 = ) $103,000 after a year.

This means, $100,000 today will have the same value as $103,000 one year later.

Therefore, repayments, which will likely be a fixed sum every year, will have a lower purchasing power as the year progresses.

6 0
3 years ago
Watson Company has monthly fixed costs.. Watson Company has monthly fixed costs of $91,000 and what dollar amount of sales must
asambeis [7]

Answer:

Instructions are listed below.

Explanation:

Giving the following information:

Watson Company has monthly fixed costs of $91,000.

Contribution margin ratio= 0.40

To calculate the dollar amount of sales, we need to use the following formula:

Break-even point (dollars)= (fixed costs + desired profit)/ contribution margin ratio

Break-even point (dollars)= 91,000/0.4= 227,500

A) Desired profit= 15,800

Break-even point (dollars)= (91,000 + 15,800) / 0.40= 267,000

B) Desired profit= 267,000

Break-even point (dollars)= (91,000 + 267,000) / 0.40= 895,000

C) Desired profit= 106,800

Break-even point (dollars)= (91,000 + 106,800) / 0.40= 494,500

D) Desired profit= 227,500

Break-even point (dollars)= (91,000 + 227,500) / 0.40= 796,250

5 0
3 years ago
Other questions:
  • If your nominal income is​ $80,000 and your real income in base year prices is​ $71,500, what is the​ cpi?
    8·1 answer
  • Since the requirements for privacy reach across the organization, the privacy specialist works with appropriate ____ to ensure t
    5·1 answer
  • What is the purpose of a trial balance?
    14·1 answer
  • Socks unlimited produces sport socks. the company has fixed expenses of $ 85 comma 000 and variable expenses of $ 1.20 per packa
    14·1 answer
  • If former President Barack Obama were to come on TV and say, Take cover for the next 4 months cause of the Virus. All jobs and o
    13·1 answer
  • _____ refers to searching and capturing new ideas that lead to business opportunities. Opportunity charging Entrepreneurial aler
    11·1 answer
  • Which best describes what is represented in the business cycle model? the interactions between producers and consumers the chang
    11·2 answers
  • Spin Cycle Architecture uses three activity pools to apply overhead to its projects. Each activity has a cost driver used to all
    9·1 answer
  • Principal Printing produces custom labels and stationery for companies. In conducting CVP analysis of its Personalized Package,
    6·1 answer
  • Which government branch creates the federal tax law
    13·2 answers
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!