Question

Goldberg Company is a retail sporting goods store that uses an accrual accounting system. Facts regarding its operations follow:

• Sales are budgeted at $250,000 for December and $225,000 for January, terms 1/eom, n/60.
• Collections are expected to be 50% in the month of sale and 48% in the month following the sale. Two percent of sales are expected to be uncollectible and recorded in an allowance account at the end of the month of sale. Bad debts expense is included as part of operating expenses.
• Gross margin is 30% of gross sales.
• All accounts receivable are from credit sales. Bad debts are written off against the allowance account at the end of the month following the month of sale.
• Goldberg desires to have 80% of the merchandise for the following month’s sales on hand at the end of each month. Payment for merchandise is made in the month following the month of purchase.
• Other monthly operating expenses to be paid in cash total $25,000.
• Annual depreciation is $216,000, one-twelfth of which is reflected as part of monthly operating expenses.

Goldberg Company’s statement of financial position at the close of business on November 30 follows:

GOLDBERG COMPANY
Statement of Financial Position
November 30, 2019
Assets
Cash	$	30,000
Accounts receivable (net of $4,000 allowance for doubtful accounts)		76,000
Inventory		132,000
Property, plant, and equipment (net of $680,000 accumulated depreciation)		870,000
Total assets	$	1,108,000
Liabilities and Stockholders’ Equity
Accounts payable	$	162,000
Common stock		800,000
Retained earnings		146,000
Total liabilities and equity	$	1,108,000

Required:

1. What is the total of budgeted cash collections for December?

2. How much is the book value of accounts receivable at the end of December?

3. How much is the income (loss) before income taxes for December?

4. What is the projected balance in inventory on December 31, 2019?

5. What are budgeted inventory purchases for December?

6. What is the projected balance in accounts payable on December 31, 2019?

(For all requirements, Do not round intermediate calculations.)

Answer 1

1. Budgeted cash collection

Schedule of cash receipts	December
Accounts Receivable	76,000
December Sales = 250,000*0.50	125,000
Total of budgeted cash collections	$201,000

2.

Book Value of accounts receivable	$120,000
(250,000*0.48)

3.

Sales Revenue		250,000
Less : Cost of goods sold (250,000 *0.70)		175000
Gross margin (250,000 *0 .30)		75,000
Less : Operating expense
Bad Debs (250,000 * 0.02)	5,000
Other operating expense	25,000
Depreciation(216,000/12)	18,000	48,000
Net Income before tax		27,000

4.

Budgeted Inventory December 31,2019
Projected balance in inventory on December 31,2019	126,000
(225,000*0.80*0.70)

5.

Budgeted Purchases for December
Cost of goods sold	175,000
Add: Projected balance in inventory on December 31 , 2019	126,000
Less: Inventory balance on November 30 , 2019	132000
Budgeted purchases for December	$169,000

6.

Projected balance in accounts payable on December 31,2019

$169,000