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]
3 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]3 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
In what ways do the benefits of free enterprise affect your daily life? List as many examples as you can. Consider neighborhood
Kobotan [32]

well think about it in a variety of different ways, a free market economy can affect anyone's daily life, that being, in a free market economy a person can make any choice he or she wants with little or no government interference


hope I was able to help ~kashout kam

6 0
3 years ago
Read 2 more answers
Julie, being self-employed, is required to make estimated payments of her tax liability for the year. Her tax liability for 2018
igor_vitrenko [27]

Answer:

Underpayment of estimated tax = $2,960

Explanation:

Please consider the following equations:

100% of $15,960 = $15,960

90% of $18,000 = $16,200

whichever is lower. i.e $15,960

Underpayment of estimated tax = $15,960 - $13,000 = $2,960

8 0
3 years ago
Sykora, Inc., which uses a predetermined overhead rate based on direct labor hours, estimated total overhead for the year to be
bekas [8.4K]

Answer:

Instructions are listed below.

Explanation:

Giving the following information:

Sykora, Inc., which uses a predetermined overhead rate based on direct labor hours, estimated total overhead for the year to be $12,000,000 and total direct labor hours to be 320,000 hours.

Estimated manufacturing overhead rate= total estimated overhead costs for the period/ total amount of allocation base

Estimated manufacturing overhead rate= 12,000,000/320,000= $37.5 per direct labor hour

In April, Sykora incurred actual overhead costs of $1,050,000 and used 30,000 hours.

Allocated MOH= Estimated manufacturing overhead rate* Actual amount of allocation base

Allocated MOH= 37.5*30,000= $1,125,000

Over/under allocation= real MOH - allocated MOH

Over/under allocation= 1,050,000 - 1,125,000= 75,000 overallocated

6 0
3 years ago
The Pioneer Company has provided the following account balances: Cash $38,600; Short-term investments $4,600; Accounts receivabl
Artyom0805 [142]

Answer:

Total Current Assets      $ 100,800

Explanation:

The current asset are those assets which are cash cash or the firm expect to convert in cash within a 12 month period (one-year)

Assets with a useful life or collection date longer than a year will be considered non-current thus, non included in current asset

Cash                                $  38,600

Short-term investments $     4,600

Accounts receivable      $    51,000

Supplies                        <u>  $     6,600  </u>

Total Current Assets      $ 100,800

4 0
3 years ago
Bonds that are purchased with the intent of selling them in the near future to take advantage of short-term price changes are cl
vitfil [10]

Answer:

C. Trading Securities

Explanation:

Trading securities refer to those securities which are purchased not with the intention of holding them till maturity, but to realize the gains arising as a consequence of short term price movements.

Bonds refer to debt instruments issued by the borrower for raising long term finance whereby the borrower promised to pay fixed coupon rate of interest on timely basis and principal repayment upon redemption.

In the given case, bonds purchased with the intention of selling in the near future with an objective to benefit from short term price movements represent trading securities. The benefit would be in the form of short term capital appreciation.

5 0
3 years ago
Other questions:
  • Suppose that McDonalds and Yum Brands are the sole producers of a quadruple-decker chicken and hamburger sandwich. The two firms
    11·1 answer
  • Think about a country where most economic production results in air pollution that creates lots of smog. What would be the trade
    13·1 answer
  • Escents, a body lotion manufacturer from Canada, negotiated a contract with a shea butter company in Mali, Africa, to supply 40%
    11·1 answer
  • A[n] ___________ is a promise or set of promises for the breach of which the law gives a remedy or the performance of which the
    11·1 answer
  • The owner of Marshall Restaurant is disappointed because the restaurant has been averaging 7,500 pizza sales per month, but the
    9·1 answer
  • Kirby just inherited $250,000. He would like to hire a financial advisor to provide financial advice and to manage the inheritan
    9·1 answer
  • The concept of market efficiency underpins almost all financial theory and decision models. When financial markets are efficient
    13·1 answer
  • Answer each of the following independent questions. Required: Alex Meir recently won a lottery and has the option of receiving o
    7·1 answer
  • The role of management in the success of a business?
    12·1 answer
  • _____ gives the property owner an allowance for the decline in the physical condition of real estate over time.
    7·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!