ACCT 406 Wk2 Q8

.pdf

School

American Military University *

*We aren’t endorsed by this school

Course

406

Subject

Accounting

Date

Jun 27, 2024

Type

pdf

Pages

14

Uploaded by rentont7

3 0/10 points awarded Dimsdale Sports, a merchandising company, reports the following balance sheet at December 31. DIMSDALE SPORTS COMPANY Balance Sheet December 31 Assets Cash $ 36,000 Accounts receivable 525,000 o Inv?ntory 150,000 Equipment $ 540,000 References Less: Accumulated depreciation 67,500 472,500 Total assets $1,183,500 Liabilities and Equity Liabilities Accounts payable $ 360,000 Loan payable 15,000 Taxes payable (due March 15) 90,000 $ 465,000 Equity Common stock $ 472,500 Retained earnings 246,000 718,500 Total liabilities and equity $ 1,183,500 To prepare a master budget for January, February, and March, use the following information. a. The company’s single product is purchased for $30 per unit and resold for $55 per unit. The inventory level of 5,000 units on December 31is more than management's desired level, which is 20% of the next month’s budgeted sales units. Budgeted sales are January, 7,000 units; February, 9,000 units; March, 11,000 units; and April, 10,000 units. All sales are on credit. b. Cash receipts from sales are budgeted as follows: January, $221,250; February, $697,000; March, $489,500. ¢. Cash payments for merchandise purchases are budgeted as follows: January, $80,000; February, $302,800; March, $147,600. d. Sales commissions equal to 20% of sales dollars are paid each month. Sales salaries (excluding commissions) are $5,000 per month.
3 e. General and administrative salaries are $12,000 per month. Maintenance expense equals $2,000 per month and is paid in cash. f. New equipment purchases are budgeted as follows: January, $36,000; February, $96,000; and March, $28,800. Budgeted 0/10 depreciation expense is January, $6,000; February, $7,000; and March, $7,300. points awarded g. The company budgets a land purchase at the end of March at a cost of $150,000, which will be paid with cash on the last day of the month. @ h. The company has an agreement with its bank to obtain additional loans as needed. The interest rate is 1% per month and interest is paid at each month-end based on the beginning-month balance. Partial or full payments on these loans are made on the last day of the month. The company maintains a minimum ending cash balance of $25,000 at the end of each month. o i. The income tax rate for the company is 40%. Income taxes on the first quarter’'s income will not be paid until April 15. References Required: Prepare a master budget for the months of January, February, and March that has the following budgets: 1. Sales budget. 2. Merchandise purchases budgets. 3. Selling expense budgets. 4. General and administrative expense budgets. Hint: Depreciation is included in the general and administrative budget for merchandisers. 5. Capital expenditures budgets. 6. Cash budgets. 7. Budgeted income statement for entire quarter (not monthly) ended March 31. 8. Budgeted balance sheet as of March 31.
3 0/10 points awarded eBook References Complete this question by entering your answers in the tabs below. | Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Sales budgets. p— DIMSDALE SPORTS Sales Budget January | February March l Totals Budgeted sales units 7,000 9,000 11,000 27,000 Selling price per unit 551 $ 55 55?5 55 Total budgeted sales $ 385,000 [ $ 495,000 ¥ $ 605,000 Li $ 1,485,000
3 0/10 points awarded eBook References Complete this question by entering your answers in the tabs below. e b Required 2 -E Required 3 Required 4 Required 5 Required 6 Required 1 Required 7 Required 8 £ o I I Merchandise purchases budgets. DIMSDALE SPORTS B Merchandise Purchases Budget il B January February March Total ] Budgeted sales units v 7,000 9,000 11,000 Add: Desired ending inventory v Next period budgeted sales units 9,000 11,000 10,000 Ratio of inventory to future sales 20% 20% 20% Desired ending inventory units 1,800F 2,200 2,000 Total requird units 8,800 11,200 13,000 Less: Beginning inventory units v 5,000 1,800 2,200 Units to be purchased 3,800 9.400 10,800 24000 Cost per unit 30 g $ 30 by § 0% 30 Cost of merchandise purchases $ 114,000 h $ 282,000 E 324,000 E $ 720,000
3 0/10 points awarded eBook References Complete this question by entering your answers in the tabs below. Selling expense budgets. N - DIMSDALE SPORTS IE Selling Expense Budget = ;__ January February March Total m Budgeted sales S 385,000 $ 495000 $ 605,000 Sales commission percent | v 20%E 20% 20% Sales commissions 77’000h 99,000 121,000 5 $ 297,000 Sales salaries v 5,000 5,000 5,000 15,000 otal selling expenses M F S 82,000E $ 104,000 15 $ 126,000 15 $ 312,000 Required 1 Required 2 % Required 3 Required 4 Required 5 Required 6 Required 7 Required 8
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help