Question

In: Accounting

Weldon Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's...

Weldon Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow: • Sales are budgeted at $360,000 for November, $380,000 for December, and $370,000 for January. • Collections are expected to be 75% in the month of sale, 22% in the month following the sale, and 3% uncollectible. • The cost of goods sold is 73% 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 $21,400. • Monthly depreciation is $16,400. • Ignore taxes.

Balance Sheet
October 31
Assets
  Cash $ 22,400
  Accounts receivable (net of allowance for uncollectible accounts) 82,400
  Merchandise Inventory 223,380
  Property, plant and equipment (net of $662,000 accumulated depreciation) 1,170,000
  Total assets $ 1,498,180
Liabilities and Stockholders’ Equity
  Accounts payable $ 199,400
  Common stock 880,000
  Retained earnings 418,780
  Total liabilities and stockholders’ equity $ 1,498,180


Required:

a.

Prepare a Schedule of Expected Cash Collections for November and December.


      

b.

Prepare a Merchandise Purchases Budget for November and December. (Input all amounts as positive values. Do not round intermediate calculations.)


      

c.

Prepare Cash Budgets for November and December. (Input all amounts as positive values.)


      

d.

Prepare Budgeted Income Statements for November and December.


      

e.

Prepare a Budgeted Balance Sheet for the end of December.


      

rev: 12_12_2017_QC_CS-112143

References

Solutions

Expert Solution


Related Solutions

Weldon Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's...
Weldon Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow: • Sales are budgeted at $330,000 for November, $350,000 for December, and $340,000 for January. • Collections are expected to be 70% in the month of sale, 26% in the month following the sale, and 4% uncollectible. • The cost of goods sold is 67% of sales. • The company desires an ending merchandise inventory equal to 85% of the cost of...
Weldon Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's...
Weldon Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow: The company sells each unit for $45. Budgeted Sales: Month October November December January Sales in Units 30,000 25,000 40,000 30,000 Collections are expected to be 70% in the month of sale, 30% in the month following the sale. The A/R balance at September 30th will be collected in full in October. The cost of the merchandise is $38 per unit. In...
Weldon Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's...
Weldon Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow: o Sales are budgeted at $360,000 for November, $380,000 for December, and $350,000 for January. o Collections are expected to be 75% in the month of sale, 20% in the month following the sale, and 5% uncollectible. o The cost of goods sold is 65% of sales. o The company desires an ending merchandise inventory equal to 60% of the cost of...
Weldon Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's...
Weldon Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow: o Sales are budgeted at $360,000 for November, $380,000 for December, and $350,000 for January. o Collections are expected to be 75% in the month of sale, 20% in the month following the sale, and 5% uncollectible. o The cost of goods sold is 65% of sales. o The company desires an ending merchandise inventory equal to 60% of the cost of...
Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's...
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 75% in the month of sale and 25% in the month following the sale. The cost of goods sold is 74% of sales. The company desires an ending merchandise inventory equal to 70% of the cost of goods sold in the following month....
Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's...
Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow: Sales are budgeted at $330,000 for November, $350,000 for December, and $340,000 for January. Collections are expected to be 70% in the month of sale and 30% in the month following the sale. The cost of goods sold is 79% of sales. The company desires an ending merchandise inventory equal to 70% of the cost of goods sold in the following month....
Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's...
Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow: ▪ Sales are budgeted at $330,000 for November, $300,000 for December, and $320,000 for January. ▪ Collections are expected to be 85% in the month of sale and 15% in the month following the sale. ▪ The cost of goods sold is 60% of sales. ▪ The company desires an ending merchandise inventory equal to 80% of the cost of goods sold...
Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's...
Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow: Sales are budgeted at $330,000 for November, $350,000 for December, and $340,000 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 70% of the cost of goods sold in the following month....
Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's...
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 75% in the month of sale and 25% in the month following the sale. The cost of goods sold is 78% of sales. The company desires an ending merchandise inventory equal to 80% of the cost of goods sold in the following month....
Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's...
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....
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT