70.2K

Verified Solution

Link Copied!

Can someone perform all the calculations to this problem in an Excel spreadsheet using cell refrencing and formulas?

Please and Thank you!!

Wheeling Company is a merchandiser that provided a balance sheet as of September 30 as shown below: Wheeling Company Balance Sheet September 30 Assets Cash $ 75,800 Accounts receivable 154,000 Inventory 75,600 Buildings and equipment, net of depreciation 293,000 Total assets $ 598,400 Liabilities and Stockholders' Equity Accounts payable $ 244,900 Common stock 216,000 Retained earnings 137,500 Total abilities and stockholdere equity $ 598,400 The company is in the process of preparing a budget for October and has assembled the following data: 1. Sales are budgeted at $560,000 for October and $570,000 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 2. 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. 3. 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 4. 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 $2,930 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, 2. Assume the following changes to the underlying budgeting assumptions: (1) 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 b. The budgeted merchandise purchases for October c. The budgeted cash disbursements for merchandise purchases for October d. Net operating income for the month of October. e. A budgeted balance sheet at October 31. Complete this question by entering your answers in the tabs below. Req 1A Req 1B Req 1C Reg 1D Req 1E Reg 2A Prepare the budgeted cash collections for October. Budgeted cash collections for October $ 495,600 Complete this question by entering your answers in the tabs below. Req 1A Reg 1B Req 1C Reg 1D Req 1E Req 2A R Prepare the budgeted net operating income for October Budgeted net operating income for October $ 225,070 > DO $ 177,345 216,000 362,570 Total liabilities and stockholders' equity $ 755,915 Complete this question by entering your answers in the tabs below. Req 1A Req 18 Req 1C Reg 10 Req 1E Req 2A Req 2B Req 2c Reg 2D Reg 2E Prepare the budgeted merchandise purchases for October. Assume that 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. Show less Budgeted merchandise purchases for October $ 202,050 Complete this question by entering your answers in the tabs below. Reg 1A Reg 1B Reg 10 Reg 10 Req 1E Reg 2A Req 2B Req 2c Reg 2D Reg 2E Prepare the budgeted cash disbursements for merchandise purchases for October. Assume that 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. Show less Budgeted cash disbursements for merchandise purchases for October $ 205,310 Complete this question by entering your answers in the tabs below. Req 1A Reg 1B Req 1C Reg 15 Reg 2D Reg 1D Reg 2A Reg 2B Reg 2E Reg 20 Prepare the net operating income for the month of October. Assume that 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. Show less Budgeted net operating income for October $ 225,070 Reg 1A Reg 1B Req 1C Reg 1D Req 1E Reg 2A Reg 2B Reg 2C Reg 2D Reg 2E Prepare a budgeted balance sheet at October 31. Assume that 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. Show less Wheeling Company Balance Sheet October 31 Assets Cash Accounts receivable Inventory Buildings and equipment, net $ 242,490 182,000 25,650 290,070 $ 740,210 Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings $ 161,640 216,000 362,570 Total liabilities and stockholders' equity Is 740,210

Answer & Explanation Solved by verified expert

See Answer