Spencer Company sells lamps and other lighting fixtures. The purchasing department manager prepared the following inventory purchases budget. Spencers policy is to maintain an ending inventory balance equal to 20 percent of the following months cost of goods sold. Aprils budgeted cost of goods sold is $77,000.

Required

a.

Complete the inventory purchases budget by filling in the missing amounts.

	Jan	Feb	Mar
Budgeted Cost of Goods Sold	$55,000	$59,000	$65,000
Plus: Desired ending inventory	$11,800
Inventory Needed	$66,800
Less: Beginning Inventory	$11,000
Required Purchases (on account)	$55,800

b.

Determine the amount of cost of goods sold the company will report on its first quarter pro forma income statement.

Cost of goods sold

?

c.

Determine the amount of ending inventory the company will report on its pro forma balance sheet at the end of the first quarter.

Ending Inventory

?