Answered step by step
Verified Expert Solution
Link Copied!

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 $310,000 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 $310,000 for November, $330,000 for December, and $320,000 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 70% of sales.
  • The company desires an ending merchandise inventory equal to 75% 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 $21,900.
  • Monthly depreciation is $21,700.
  • Ignore taxes.

Balance Sheet

October 31

Assets

Cash

$

22,700

Accounts receivable

83,700

Merchandise inventory

162,750

Property, plant and equipment (net of $601,000 accumulated depreciation)

1,011,000

Total assets

$

1,280,150

Liabilities and Shareholder's Equity

Accounts payable

$

196,700

Common shares

690,000

Retained earnings

393,450

Total liabilities and shareholder's equity

$

1,280,150

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.

Complete this question by entering your answers in the tabs below.

  • 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 A
  • Required B

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Auditing Fundamentals In A South African Context

Authors: Gerrit Penning, Rika Butler, Pieter Von Wielligh, Frans Prinsloo

2nd Edition

0190749040, 978-0190749040

More Books

Students also viewed these Accounting questions

Question

Describe the nature of negative messages.

Answered: 1 week ago