Answered step by step
Verified Expert Solution
Question
...
1 Approved Answer
Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow: Sales are budgeted at $380,000 for November,
Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow:
- Sales are budgeted at $380,000 for November, $400,000 for December, and $390,000 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 72% of sales.
- The company desires an ending merchandise inventory equal to 85% 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 $21,000.
- Monthly depreciation is $20,800.
- Ignore taxes.
Balance Sheet October 31 | ||||||
Assets | ||||||
Cash | $ | 21,800 | ||||
Accounts receivable | 82,800 | |||||
Merchandise inventory | 232,560 | |||||
Property, plant and equipment (net of $608,000 accumulated depreciation) | 1,018,000 | |||||
Total assets | $ | 1,355,160 | ||||
Liabilities and Stockholders' Equity | ||||||
Accounts payable | $ | 195,800 | ||||
Common stock | 590,000 | |||||
Retained earnings | 569,360 | |||||
Total liabilities and stockholders' equity | $ | 1,355,160 | ||||
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.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-text-image.webp)
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Step: 3
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started