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

• November 20x1 sales amounted to $200,000.
• Sales are budgeted at $220,000 for December 20x1 and $210,000 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 25 percent of its sales revenue.
• A total of 80 percent of the merchandise for resale is purchased in the month prior to the month of sale, and 20 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 $22,600.
• Annual depreciation is $216,000.

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

HANDY HARDWARE, INC. Balance Sheet November 30, 2x1
Assets
Cash	$ 22,000
Accounts receivable (net of $3,500 allowance for uncollectible amounts)	$ 76,000
Inventory	$ 140,000
Property, plant and equipment (net of $590,000 accumulated depreciation)	$ 862,000
Total assets	$ 1,100,000
Liabilities and Stockholders' Equity
Accounts payable	$162,000
Common stock	$795,000
Retained earnings	$143,000
Total liabilities and stockholders' equity	$1,100,000

Prompt

Your group should respond to the following required prompts:

1. Prepare cash budget for December with supporting schedules for (1) budgeted cash collections; (2) budgeted cash payment for November purchase.
2. Calculate the budgeted income (loss) before income taxes for December 20x1.
3. Calculate the projected balance in accounts payable on December 31, 20x1.