Weller 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 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 75% 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 $22,400. Monthly depreciation is $22,200. Ignore taxes. Balance Sheet October 31 Assets Cash $ 23,200 Accounts receivable 84,200 Merchandise inventory 199,800 Property, plant and equipment (net of $606,000 accumulated depreciation) 1,016,000 Total assets $ 1,323,200 Liabilities and Stockholders' Equity Accounts payable $ 197,200 Common stock 610,000 Retained earnings 516,000 Total liabilities and stockholders' equity $ 1,323,200 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. please solve all on excel part (A-B-C-D-E)

Principles of Cost Accounting

17th Edition

ISBN:9781305087408

Author:Edward J. Vanderbeck, Maria R. Mitchell

Publisher:Edward J. Vanderbeck, Maria R. Mitchell

Chapter7: The Master Budget And Flexible Budgeting

Section: Chapter Questions

Problem 1E: The sales department of Macro Manufacturing Co. has forecast sales for its single product to be...

See similar textbooks

Related questions

Concept explainers

Question

Weller 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 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 75% 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 $22,400.
Monthly depreciation is $22,200.
Ignore taxes.

Balance Sheet October 31
Assets
Cash	$	23,200
Accounts receivable		84,200
Merchandise inventory		199,800
Property, plant and equipment (net of $606,000 accumulated depreciation)		1,016,000
Total assets	$	1,323,200

Liabilities and Stockholders' Equity
Accounts payable	$	197,200
Common stock		610,000
Retained earnings		516,000
Total liabilities and stockholders' equity	$	1,323,200

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.

please solve all on excel part (A-B-C-D-E)

Expert Solution

Trending now

This is a popular solution!

Step by step

Solved in 3 steps with 4 images

SEE SOLUTION Check out a sample Q&A here

Follow-up Questions

Read through expert solutions to related follow-up questions below.

Follow-up Question

Weller 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 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 75% 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 $22,400.
Monthly depreciation is $22,200.
Ignore taxes.

Balance Sheet
October 31
Assets
Cash	$ 23,200
Accounts receivable	84,200
Merchandise inventory	199,800
Property, plant and equipment (net of $606,000 accumulated depreciation)	1,016,000
Total assets	$ 1,323,200
Liabilities and Stockholders' Equity
Accounts payable	$ 197,200
Common stock	610,000
Retained earnings	516,000
Total liabilities and stockholders' equity	$ 1,323,200

Required:

Prepare Budgeted Income Statements for November and December.
Prepare a Budgeted Balance Sheet for the end of December.

Solution

by Bartleby Expert

SEE SOLUTION

Knowledge Booster

Learn more about

Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.

Similar questions