Weldon Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store''s operations follow:
500
Garrison, Managerial Accounting, 12th Edition
• •
• •
• • •
Sales are budgeted at $360,000 for November, $380,000 for December, and $350,000 for January. Collections are expected to be 75% in the month of sale, 20% in the month following the sale, and 5% uncollectible.
The cost of goods sold is 65% of sales. The company purchases 60% of its merchandise in the month prior to the month
of sale and 40% in the month of sale. Payment for merchandise month following the purchase. Other monthly expenses to be paid in cash are $21,900.
Monthly depreciation is $20,000. Ignore taxes.
Statement of Financial Position October 31
Assets Cash .............................................................................................
Accounts receivable (net of allowance for uncollectible accounts)..........................
Inventory ..................................................................................... Property, plant and equipment
(net of $500,000 accumulated depreciation) ........................... Total assets ..................................................................................
Liabilities and Stockholders’ Equity Accounts payable ........................................................................ Common stock............................................................................. Retained earnings ........................................................................ Total liabilities and stockholders’ equity ....................................
is made in the
$ 16,000
74,000 140,400
1,066,000 $1,296,400
$ 240,000 640,000 416,400 $1,296,400
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.