Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow:

• Sales are budgeted at $350,000 for November, $370,000 for December, and $360,000 for January.
• Collections are expected to be 80% in the month of sale and 20% in the month following the sale.
• The cost of goods sold is 69% 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 $20,100.
• Monthly depreciation is $19,900.
• Ignore taxes.

Balance Sheet October 31
Assets
Cash	$	20,900
Accounts receivable		81,900
Merchandise inventory		193,200
Property, plant and equipment (net of $585,000 accumulated depreciation)		995,000
Total assets	$	1,291,000
Liabilities and Stockholders' Equity
Accounts payable	$	194,900
Common stock		500,000
Retained earnings		596,100
Total liabilities and stockholders' equity	$	1,291,000

Required: a. 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	$0	$0

b. Prepare a Merchandise Purchases Budget for November and December.

	November	December
Budgeted cost of goods sold
Total needs	0	0
Required purchases	$0	$0

c. Prepare Cash Budgets for November and December.

	November	December
Cash disbursements for merchandise
Other monthly cash expenses
Total cash disbursements	$0	$0
Beginning cash balance
Add cash receipts
Total cash available	0	0
Less cash disbursements
Excess (deficiency) of cash available over disbursements	0	0
Financing
Ending cash balance	$0	$0

d. Prepare Budgeted Income Statements for November and December.

	November	December
Sales
Cost of goods sold
	0	0
Other monthly expenses
Depreciation
	$0	$0

e. 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	$0
Liabilities and Stockholders' Equity
Accounts payable
Common stock
Retained earnings
Total liabilities and stockholders' equity	$0