Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations 00 8 follow: 30 points Sales are budgeted at $370,000 for November. $390,000 for December, and $380,000 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 74% 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 $21,700. Monthly depreciation is $21.500. Ignore taxes. $ 22,500 83,500 219,040 1,009,000 Balance Sheet October 31 Assets Cash Accounts receivable Merchandise inventory Property, plant and equipment (net of $599,000 accumulated depreciation) Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity 1, 334, 040 $ 196,500 670,000 467,540 1,334,040 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 November December Sales Schedule of Expected Cash Collections Accounts receivable November sales December sales Total cash collections Required A Required B Required C Required D Required E Prepare a Merchandise Purchases Budget for November and Decembe November December Budgeted cost of goods sold Total needs Required purchases Required A Required B Required C Required D Required E 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 Required A Required B Required C Required D Required E Prepare Budgeted Income Statements for November and December November December Sales Cost of goods sold Other monthly expenses Depreciation Required A Required B Required C Required D Required 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 Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity
