Question

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 80% in the month of sale and 20% in the month following the sale.
• The cost of goods sold is 69% 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 $20,100.
• Monthly depreciation is $19,900.
• Ignore taxes.

Balance Sheet October 31
Assets
Cash	$	20,900
Accounts receivable		81,900
Merchandise inventory		193,200
Property, plant and equipment (net of $585,000 accumulated depreciation)		995,000
Total assets	$	1,291,000
Liabilities and Stockholders' Equity
Accounts payable	$	194,900
Common stock		500,000
Retained earnings		596,100
Total liabilities and stockholders' equity	$	1,291,000

Required:
a. 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 $0 $0

b. Prepare a Merchandise Purchases Budget for November and December.

	November December Budgeted cost of goods sold Total needs 0 0 Required purchases $0 $0

c. Prepare Cash Budgets for November and December.

	November December Cash disbursements for merchandise Other monthly cash expenses Total cash disbursements $0 $0 Beginning cash balance Add cash receipts Total cash available 0 0 Less cash disbursements Excess (deficiency) of cash available over disbursements 0 0 Financing Ending cash balance $0 $0

d. Prepare Budgeted Income Statements for November and December.

	November December Sales Cost of goods sold 0 0 Other monthly expenses Depreciation $0 $0

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 $0 Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $0

Answer 1