Question
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
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started