Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow: Sales are budgeted at $320,000 for November, $340,000 for December, and $330,000 for January Collections are expected to be 75% in the month of sale and 25% in the month following the sale. . The cost of goods sold is 66% of sales. . The company desires an ending merchandise inventory equal to 80% of the cost of goods sold in the following month. Payment for merchandise is made in the month following the purchase Other monthly expenses to be paid in cash are $22,000 Monthly depreciation is $21,800 Ignore taxes. Balance Sheet October 31 Assets as Accounts receivable Merchandise inventory Property, plant and equipment (net of $602, 000 accumulated depreciation) Total assets $ 22, 800 83, 800 168, 960 1, 012, 000 $1, 287, 560 Liabilities and Stockholders' Equity Accounts payable Common stock Retained earning:s S 196, 800 700, 000 Total liabilities and stockholders' equity $1, 287, 560 Required: a. Prepare a Schedule of Expected Cash Collections for November and December b. Prepare a Merchandise Purchases Budget for November and December C. Prepare Cash Budgets for November and December d. Prepare Budgeted Income Statements for November and December e. Prepare a Budgeted Balance Sheet for the end of December Required A Required B Required C Required D Required E Prepare a Schedule of Expected Cash Collections for November and December. November December Sales Schedule of Expected Cash Collections Accounts receivable November sales December sales Total cash collections Required ARequired B Required ARequired BRequired C Required CRequired DRequired E Required D Required E Prepare a Merchandise Purchases Budget for November and December. November December Budgeted cost of goods sold Total needs Required purchases Prepare Cash Budgets for November and December. November December Cash disbursements for merchandise Other monthly cash expenses Total cash disbursements Beginning cash balance Add cash receipts Total cash available Less cash disbursements Excess (deficiency) of cash available over disbursements Financing Ending cash balance Prepare Budgeted Income Statements for November and December. November De December Sales Cost of goods sold Other monthly expenses Depreciation Prepare a Budgeted Balance Sheet for the end of December. Balance Sheet December 31 Assets Cash Accounts receivable Inventory Property, plant and equipment (net of accumulated depreciation) Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity
