Exercise 9-29 Budgeted Financial Statements; Retailer (LO 9-3, 9-5)

Handy Hardware is a retail hardware store. Information about the stores operations follows.

• November 20x1 sales amounted to $560,000.
• Sales are budgeted at $600,000 for December 20x1 and $560,000 for January 20x2.
• Collections are expected to be 60 percent in the month of sale and 38 percent in the month following the sale. Two percent of sales are expected to be uncollectible. Bad debts expense is recognized monthly.
• The stores gross margin is 20 percent of its sales revenue.
• A total of 90 percent of the merchandise for resale is purchased in the month prior to the month of sale, and 10 percent is purchased in the month of sale. Payment for merchandise is made in the month following the purchase.
• Other monthly expenses paid in cash amount to $46,800.
• Annual depreciation is $480,000.

The companys balance sheet as of November 30, 20x1, is as follows:

HANDY HARDWARE, INC. Balance Sheet November 30, 20x1
Assets
Cash	$	60,000
Accounts receivable (net of $8,600 allowance for uncollectible accounts)		168,000
Inventory		440,000
Property, plant, and equipment (net of $1,340,000 accumulated depreciation)		1,884,000
Total assets	$	2,552,000
Liabilities and Stockholders Equity
Accounts payable	$	476,800
Common stock		1,750,000
Retained earnings		325,200
Total liabilities and owners equity	$	2,552,000

Required:

1. Compute the budgeted cash collections for December 20x1.

2. Compute the budgeted income (loss) before income taxes for December 20x1.

3. Compute the projected balance in accounts payable on December 31, 20x1.

Complete this question by entering your answers in the tabs below. Required1Required 2Required 3 Compute the projected balance in accounts payable on December 31, 20x1. Accounts payable