Correct the errors in the images above for the Merchandise Purchases Budget and the Budgeted Balance Sheet.
Fantastic news! We've Found the answer you've been seeking!
Question:
Correct the errors in the images above for the Merchandise Purchases Budget and the Budgeted Balance Sheet.
Transcribed Image Text:
Dimsdale Sports, a merchandising company, reports the following balance sheet at December 31. DIMSDALE SPORTS COMPANY Balance Sheet Assets December 31 Cash. Total assets Accounts receivable Inventory Equipment Less: Accumulated depreciation Liabilities and Equity $ 36,000 525,000 150,000 $540,000 67,500 472,500 $1,183,500 Liabilities Accounts payable $360,000 Loan payable 15,000 Taxes payable (due March 15) 90,000 $ 465,000 Equity Common stock Retained earnings $ 472,500 246,000 Total liabilities and equity 718,500 $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 31 is 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. c. 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. 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 depreciation expense is January, $6,000; February, $7,000; and March, $7,300. 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. 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. Dimsdale Sports, a merchandising company, reports the following balance sheet at December 31. DIMSDALE SPORTS COMPANY Balance Sheet Assets December 31 Cash. Total assets Accounts receivable Inventory Equipment Less: Accumulated depreciation Liabilities and Equity $ 36,000 525,000 150,000 $540,000 67,500 472,500 $1,183,500 Liabilities Accounts payable $360,000 Loan payable 15,000 Taxes payable (due March 15) 90,000 $ 465,000 Equity Common stock Retained earnings $ 472,500 246,000 Total liabilities and equity 718,500 $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 31 is 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. c. 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. 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 depreciation expense is January, $6,000; February, $7,000; and March, $7,300. 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. 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.
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
Calculate investment balance four years after acquisition Ray Corporation owns a 40 percent interest in the outstanding common stock of Ton Corporation, having acquired its interest for $2,400,000 on...
-
1. The accounts estimated revenues and appropriations appear in the trial balance of the general fund. These accounts indicate: a. The use of cash basis accounting b. The use of accrual basis...
-
Describe the single-step income statement.
-
A well-known poem about accounting was written by H.S. Bailey, Jr. and published in 1975 in Publishers Weekly: Discuss the message that Mr. Bailey was trying to convey through this poem. Though my...
-
Deoro Company has identified the following overhead activities, costs, and activity drivers for the coming year: Deoro produces two models of dishwashers with the following expected prime costs and...
-
Madden, R. F. (1992). Computer Security: Hackers Penetrate DOD Computer Systems: Testimony before the Subcommittee on Government Information and Regulation, Committee on Governmental Affairs, United...
-
Assume that you are a new project manager and you want to motivate your team members to perform at their best. Develop one strategy for each of the categories of human need in Maslow's hierarchy....
-
Your company has an Azure Virtual Desktop ( AVD ) implementation that uses the Azure Bastion service. You need to configure diagnostic settings to archive and apply a retention policy for all Azure...
-
Please review the following facts and then post a fact-driven argument in favor or against the proposition that the NCAA constitutes a state actor. Facts: When he became head basketball coach at the...
-
Safety Sunglasses (HS 9004.90) made in Mexico from Italian plastic frames parts (HS 9003.11). sunglasses sale price = US$103.00 value of non-originating sunglass parts = US$42.00 total cost to...
-
You just sold an at-the-money, European call option on a stock that is trading for $75 on the NYSE to one of your institutional clients. Similar options are trading at an implied volatility of 60% in...
-
Pine Tree Industries is in the logging and lumber industry. It has more than 15,000 employees. One morning in March 2020, a Pine Tree forkliftstored in a warehouse that doubled as a "parking...
-
Given a positive integer (call it N), a position in that integer (call it P), and a transition integer (call it D). Transform N as follows: If the Pth digit of N from the right is from 0 to 4, add D...
-
Horse serum containing specific antibody to snake venom has been a successful approach to treating snakebite in humans. How do you think this anti-venom could be generated? What are some advantages...
-
Fayols principle of esprit de corps refers to: A. Subordination of individual interest to the common good. B. Development of a high level of employee morale. C. Encouragement of initiative and risk...
-
Dee Hock recommends that managers spend what percentage of their time managing the employees for whom they have direct responsibility? A. 0%. B. 50%. C. 75%. D. 100%.
-
According to Herzbergs theory, which job factor would be considered a motivator? A. Money. B. Vacation policies. C. Quarterly parties. D. Recognition of achievement through a clinical ladder.
Study smarter with the SolutionInn App