PDA

View Full Version : Solution to budgeted income for weller industrial


enquirymind11
May 2, 2011, 07:59 AM
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, 14% in the month following the sale, and 1% uncollectible.
- The cost of goods sold is 60% of sales.
- The company purchases 80% of its merchandise in the month prior to the month of sale and 20% in the month of sale. Payment for merchandise is made in the month following the purchase.
- Other monthly expenses to be paid in cash are $21,200.
- Monthly depreciation is $21,000.
- Ignore taxes.

Statement of Financial Position
October 31
Assets:
Cash $ 22,000
Accounts receivable, net of allowance for doubtful accounts 83,000
Inventory 158,400
Property, plant and equipment
Net of $594,000 accumulated depreciation 1,004,000
Total assets $1,267,400


Liabilities and Stockholders’ Equity:
Accounts payable 196,000
Common Stock 620,000
Retained earnings 451,400
Total liabilities and stockholders’ equity $1,267,400




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

smoothy
May 2, 2011, 08:38 AM
Read this first: Expectations for the Homework Help board

--------------------------------------------------------------------------------

Do not simply retype or paste a question from your book or study material

We won't do your homework questions for you.
You were given the assignment for you to learn.

If you come up with your own answer and post it for us to critique that is within reason.

If you have some SPECIFIC questions that you couldn't find or didn't understand, we may help with that.
But this is your assignment, so show us you have at least attempted to complete it on your own.

Thank you.