Reference no: EM132753434
Question - Wonderful Technology Company Limited sells computers and accessories. Data of the store's operations are as follow:
Sales are budgeted at $400,000 for December 2019, $420,000 for January 2020, and $410,000 for February 2020.
Collections are expected to be 80% in the month of sale, 18% in the month following the sale, and 2% uncollectible will be recorded as bad debt expense.
The cost of goods sold is 58% of sales.
The company purchases 70% of its merchandise in the month prior to the month of sale and 30% in the month of sale. Payment for inventory is made in the month following the purchase.
Other monthly expenses to be paid in cash are $16,000.
Depreciation is $18,000 per month.
Other information as at 30 Nov 2019:
Accounts receivable (net of allowance for uncollectible accounts) $76,000
Cash $49,000
Accounts payable $190,000
Ignore taxes.
There are inventories at end of November.
Required -
a. Prepare a Schedule of Expected Cash Collection from sales for December 2019 and January 2020.
bi. Prepare a Merchandise Purchases Budget for December 2019 and January 2020.
bii. Find the disbursements for merchandise for Dec 2019 and Jan 2020.