gencampos
Nov 22, 2011, 04:22 PM
I need help in the following please asap! idk how to do any of it!
1. Weltin Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow:
• Sales are budgeted at $390,000 for November, $370,000 for December, and $380,000 for January.
• Collections are expected to be 90% in the month of sale, 5% in the month following the sale, and 5% uncollectible.
• The cost of goods sold is 60% of sales.
• The company purchases 70% of its merchandise in the month prior to the month of sale and 30% 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 $21,800.
• Monthly depreciation is $18,000.
• Ignore taxes.
Statement of financial position
October 31
Assets
Cash... $25,000
Accounts rec. (net allowance
For uncollectible accounts)... 71,000
Inventory... 163,800
Property, plant and equipment(net of
$504,000 accumulated depriciation)... 1,088,000
Total assets... $1,347,800
Liabilities and stockholders equity
Accounts payable... $232,000
Common stock... 700,000
Retained earnings... 415,800
Total liabilities and stockholdhers equity... $1,347,800
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.
1. Weltin Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow:
• Sales are budgeted at $390,000 for November, $370,000 for December, and $380,000 for January.
• Collections are expected to be 90% in the month of sale, 5% in the month following the sale, and 5% uncollectible.
• The cost of goods sold is 60% of sales.
• The company purchases 70% of its merchandise in the month prior to the month of sale and 30% 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 $21,800.
• Monthly depreciation is $18,000.
• Ignore taxes.
Statement of financial position
October 31
Assets
Cash... $25,000
Accounts rec. (net allowance
For uncollectible accounts)... 71,000
Inventory... 163,800
Property, plant and equipment(net of
$504,000 accumulated depriciation)... 1,088,000
Total assets... $1,347,800
Liabilities and stockholders equity
Accounts payable... $232,000
Common stock... 700,000
Retained earnings... 415,800
Total liabilities and stockholdhers equity... $1,347,800
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.