Homework Help is Here – Start Your Trial Now!
Business
Accounting
please help with this budgeted income statement

please help with this budgeted income statement

FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
See similar textbooks
icon
Related questions
icon
Concept explainers
Question

please help with this budgeted income statement

Budgeted income statement for the entire first quarter (not for each month). (Round your final answers to the nearest whole dollar.) DIMSDALE SPORTS CO. Budgeted Income Statement For Three Months Ended March 31 Selling, general and administrative expenses Total operating expenses S 0 0 0
Transcribed Image Text:Budgeted income statement for the entire first quarter (not for each month). (Round your final answers to the nearest whole dollar.) DIMSDALE SPORTS CO. Budgeted Income Statement For Three Months Ended March 31 Selling, general and administrative expenses Total operating expenses S 0 0 0
Dimsdale Sports, a merchandising company, reports the following balance sheet at December 31. DIMSDALE SPORTS COMPANY Balance Sheet December 31 Assets Cash Accounts receivable Inventory Equipment Less: Accumulated depreciation Equipment, net Total assets Liabilities Liabilities and Equity Accounts payable Loan payable Taxes payable (due March 15) Equity $ 528,000 66,000 $ 375,000 13,000 88,000 $ 22,000 520,000 157,500 $ 470,500 215,000 462,000 $ 1,161,500 $ 476,000 Common stock Retained earnings Total stockholders' equity Total liabilities and equity To prepare a master budget for January, February, and March, use the following information. 685,500 $ 1,161,500 a. The company's single product is purchased for $30 per unit and resold for $57 per unit. The Inventory level of 5,250 units on December 31 is more than management's desired level, which is 20% of the next month's budgeted sales units. Budgeted sales are January, 7,250 units; February, 9,000 units; March, 10,500 units; and April, 10,500 units. All sales are on credit. b. Cash receipts from sales are budgeted as follows: January, $269,638; February, $738,403; March, $517,639. c. Cash payments for merchandise purchases are budgeted as follows: January, $60,000; February, $337,800; March, $147,000. d. Sales commissions equal to 20% of sales dollars are paid each month. Sales salaries (excluding commissions) are $6,000 per month. 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, $93,600; and March, $19,200. Budgeted depreciation expense is January, $ 5,875; February, $6,850; and March, $7,050. 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 $22,000 at the end of each month. 1. The Income tax rate for the company is 39%. Income taxes on the first quarter's Income will not be paid until April 15.
Transcribed Image Text:Dimsdale Sports, a merchandising company, reports the following balance sheet at December 31. DIMSDALE SPORTS COMPANY Balance Sheet December 31 Assets Cash Accounts receivable Inventory Equipment Less: Accumulated depreciation Equipment, net Total assets Liabilities Liabilities and Equity Accounts payable Loan payable Taxes payable (due March 15) Equity $ 528,000 66,000 $ 375,000 13,000 88,000 $ 22,000 520,000 157,500 $ 470,500 215,000 462,000 $ 1,161,500 $ 476,000 Common stock Retained earnings Total stockholders' equity Total liabilities and equity To prepare a master budget for January, February, and March, use the following information. 685,500 $ 1,161,500 a. The company's single product is purchased for $30 per unit and resold for $57 per unit. The Inventory level of 5,250 units on December 31 is more than management's desired level, which is 20% of the next month's budgeted sales units. Budgeted sales are January, 7,250 units; February, 9,000 units; March, 10,500 units; and April, 10,500 units. All sales are on credit. b. Cash receipts from sales are budgeted as follows: January, $269,638; February, $738,403; March, $517,639. c. Cash payments for merchandise purchases are budgeted as follows: January, $60,000; February, $337,800; March, $147,000. d. Sales commissions equal to 20% of sales dollars are paid each month. Sales salaries (excluding commissions) are $6,000 per month. 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, $93,600; and March, $19,200. Budgeted depreciation expense is January, $ 5,875; February, $6,850; and March, $7,050. 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 $22,000 at the end of each month. 1. The Income tax rate for the company is 39%. Income taxes on the first quarter's Income will not be paid until April 15.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS