Hi I am strugging with the Below problem from Cost Management: A Strategic Emphasis ch 10. There is no awnser key on chegg.

10-49 Budgeting for a Merchandising Firm 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 l/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 sales. Bad debts expense is included as part of operating expenses.

Gross margin is 30% of 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 30,2016

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, 2016?

5. What are budgeted purchases for December?

6. What is the projected balance in accounts payable on December 31, 2016?

For

1. $201,00

2. $120,000 = (250000-2%)*48%

3.

	Dec
Rev	250,000
COG	175,000
GM	75,000
(-) Depeciation	18,000
(-) Ope Exps	25,000
(-) Bad debit expense	5,000
EBIT	27,000

The Text say Loss So am I wrong on 3?

4. 250,000*80% = 180,000

5. I am complety at a loss