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 making about what to consume, person's goal is to​
Inessa05 [86]

Answer:

allocate her limited income among all the products she wishes to buy so that she receives the highest total utility is the correct answer.

Explanation:

5 0
3 years ago
Read Zoom Video Communications and discuss how Zoom Video Communications illustrate the sources of service sector growth by comm
Eduardwww [97]

Zoom Video Communications is a platform that allows communication via the internet in real time, being a facilitating tool for business.

<h3 /><h3>How does innovation impact business?</h3>

It allows internal and external improvements to be incorporated, such as the digital age for example, which through the internet has revolutionized the way business can be carried out, with real-time communication regardless of geographic location.

Demographic changes are also a process resulting from the innovations that made globalization possible, making multicultural environments and businesses more focused on diversity.

Therefore, information technology was the factor that simplified the business sector by enabling greater reliability and speed in processes, generating more competitiveness for industries.

Find out more about Information Technology here:

brainly.com/question/984271

6 0
2 years ago
Why might alexandria choose a local movie theater when she could see the same movies for less at a corporate establishment? gett
Crazy boy [7]
<span>Why might Alexandria choose a local movie theater when she could see the same movies for less at a corporate establishment? She prefers to support local business, even at an added cost. Not only does Alexandria want to support a local business, they are typically more friendly and thankful you are there supporting them against a corporate establishment. Due to being commonly, family owned, their expenses to survive are higher than those in the corporate world which reflects the increase in pricing for consumers. </span>
6 0
3 years ago
Read 2 more answers
The Village Laundry Company purchased $6,500 worth of laundry supplies on June 2 and recorded the purchase as an asset. On June
sertanlavr [38]

Answer:

The adjusting entry that should be made by the company on June 30 is

Inventories $ 6,500 (debit)

PPE Asset $ 6,500 (credit)

Explanation:

Error Made on June 30 was as follows : Village Laundry Company purchased $6,500 worth of laundry supplies on June 2 and recorded the purchase as an asset.

PPE Asset $6,500 (debit)

Cash $6,500 (credit)

On 30 June the amount of inventory reported is understated by $6500.While the amount of Assets recorded is overstated by $6500

Therefore the adjasting entry for this situation is as follows

Inventories $ 6,500 (debit)

PPE Asset $ 6,500 (credit)

Thus increasing the Inventory balance and decreasing the PPE Asset Balance.

6 0
3 years ago
Read 2 more answers
A company makes cat food. Management is considering whether the hard cardboard box for packing a case of canned cat food should
Alina [70]

Answer:

Total relevant cost of     21,962 * $0.39   = $8,565.18

making internally

Less: Total relevant        21,962 * 0.22     = <u>$4,831.64</u>

cost of purchasing

Savings in cost                                           <u>  $3,733.54</u>

Conclusion: Manufacturing the hard cardboard box internally will save cost of $3,733.54 as compared to cost of purchasing the same quantity of box needed from supplier.

Note: Fixed costs is not relevant cost as it is unavoidable.

3 0
3 years ago
Other questions:
  • 12. Motor Works, Inc. has declared a $20,000 cash dividend to shareholders. The company has 5,000 shares of $15-par, 10% preferr
    14·1 answer
  • Adam elects the accrual method of accounting for his business.
    15·1 answer
  • Parties more interested in managerial accounting data than in financial accounting data include
    11·1 answer
  • Which of the following careers is most likely to require business skills? a)Systems Analyst b)Hardware Engineer c)Software Engin
    15·2 answers
  • Schreiber Industries estimates bad debts at 2% of sales. Schreiber began the year with $270,000 of accounts receivable and $38,6
    14·1 answer
  • The life span of a record that follows a set of phases from creation to final disposition is called the ___________.
    7·1 answer
  • If the price of chicken feed decreases, the supply of chicken nuggets will shift
    12·1 answer
  • is the study of how individuals, groups, and organizations select, buy, use, and dispose of goods, services, ideas, or experienc
    15·1 answer
  • Assume that a currency's spot and future prices are the same, and the currency's interest rate is higher than the U.S. rate. The
    12·1 answer
  • Clare, a florist, opened a new store and wanted to purchase a new refrigeration display cabinet for fresh-flower arrangements. S
    10·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!