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
When the economy is in a recession, expansionary fiscal policy can be used to stimulate and encourage economic growth. Which of
Nostrana [21]

Answer:

A

Explanation:

Discretionary fiscal policies are deliberate steps taken by the government to stimulate the economy in order to cause the economy to move to full employment and price stability more quickly than it might otherwise.

Discretionary fiscal policies can either be expansionary or contractionary

Expansionary fiscal policy is when the government increases the money supply in the economy either by increasing spending or cutting taxes.

If taxes are cut, disposable income increases and demand increases. this is an example of demand side

On the other hand, if a replacement project is undertaken, the demand for labour increases. this is an example of supply side

Contractionary fiscal policies is when the government reduces the money supply in the economy either by reducing spending or increasing taxes

3 0
3 years ago
Ricardo's utility depends on his consumption of good q1 and good q2, where the price of good q1 is initially $30 and the price o
adelina 88 [10]

Answer: 67

Explanation:

8 0
2 years ago
Van Den Borsh Corp. has annual sales of $68,735,000, an average inventory level of $15,012,000, and average accounts receivable
Romashka-Z-Leto [24]

Answer:

The answer is d. -32 days.

Explanation:

<u>*The before change cash conversion cycle</u> = Days of inventory outstanding + Days of receivables outstanding - Days of payable outstanding.

in which:

Days of inventory outstanding = Average inventory / Cost of good sold x 365 = ( 15,012,000 / ( 68,735,000 x 0.85) ) x 365 = 94 days

Days of receivables outstanding = Average Receivables / Revenue x 365 = ( 10,008,000 / 68,735,000 x 365 = 53 days

Days of payable = 30 days

=> Before change cash conversion cycle = 117 days.

* <u>The after-change cash conversion cycle</u> is calculated with the same formula, however with estimated changes be applied in the formula as followed:

Days of inventory outstanding = Average inventory / Cost of good sold x 365 = ( (15,012,000 - 1,946,000) / ( 68,735,000 x 0.85) ) x 365 = 82 days

Days of receivables outstanding = Average Receivables / Revenue x 365 = ( (10,008,000 - 1,946,000) / 68,735,000 x 365 = 43 days

Days of payable = 40 days

=> After-change cash conversion cycle = 82 + 43 - 40 = 85 days

<u>=> Net change is 85 - 117 = -32 days</u>

6 0
2 years ago
Viability of relevancy of insurance products sold to business and individual
11Alexandr11 [23.1K]
It's not enough details and I can't get what exactly you need. I guess you want to know what is v<span>iability of relevancy of insurance products. So it's very good thing that can save your business if you keep a factory that produces specific things from instant disasters.</span>
5 0
3 years ago
Riley is a 50% partner in the RF Partnership and has an outside basis of $56,000 at the end of the year prior to any distributio
Savatey [412]

Answer:

The land basis will be $8,000 and partnership basis will be $42,000.

Explanation:

The outside basis at the end of the year is $56,000.

The cash basis is $6,000.

The fair value of land is $14,000.

The land basis to RF is $8000.

The partnership basis will be

=Outside basis-cash basis-land basis

=$(56,000-6,000-8,000)

=$42,000.

So, the land basis will be $8,000 and partnership basis will be $42,000.

5 0
3 years ago
Other questions:
  • AV City stocks and sells a particular brand of laptop. It costs the firm $625 each time it places an order with the manufacturer
    8·1 answer
  • Can someone plz tell me what is 500-500+50​
    12·1 answer
  • A thirty-year U.S. Treasury bond has a 4.0 percent interest rate. In contrast, a ten-year Treasury bond has an interest rate of
    10·1 answer
  • Ben recently lost his job at a major U.S. auto plant in one of the rust belt states. After looking unsuccessfully for work in a
    10·1 answer
  • A manufacturing company applies factory overhead based on direct labor hours. At the beginning of the year, it estimated that fa
    9·1 answer
  • Perry, a buyer for Superior Products Company, a manufacturer of bulletin boards and other office supplies, visits a lumberyard a
    7·1 answer
  • What is the FIRST action you should take if you suspect there has been a fraudulent charge on your credit card?
    14·1 answer
  • A builder and a wealthy landowner entered into a written contract whereby the builder would build on the grounds of the landowne
    8·1 answer
  • Suppose that a country's economy is operating at an unemployment rate 6% higher than its natural rate of unemployment. Then a(n)
    12·1 answer
  • tonya explained to the management team that it was vital that the company deliver the right product to the right place at the ri
    14·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!