Dimsdale Sports, a merchandising company, reports the following balance sheet at December 31. DIMSDALE SPORTS COMPANY...

Transcribed Image Text:

Dimsdale Sports, a merchandising company, reports the following balance sheet at December 31. DIMSDALE SPORTS COMPANY Balance Sheet December 31 Cash Assets Accounts receivable Inventory Equipment Less: Accumulated depreciation Total assets Liabilities and Equity $ 20,500 520,000 $540,000 67,500 105,000 472,500 $ 1,118,000 Liabilities Accounts payable Loan payable Taxes payable (due March 15) Equity Common stock Retained earnings Total liabilities and equity $ 350,000 13,000 90,000 453,000 $ 472,000 193,000 665,000 $ 1,118,000 To prepare a master budget for January, February, and March, use the following information. a. The company's single product is purchased for $20 per unit and resold for $55 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, 7,000 units; February, 9,000 units; March, 10,750 units; and April, 9,000 units. All sales are on credit. b. Cash receipts from sales are budgeted as follows: January, $259,750; February, $725,908; March, $502,234. c. Cash payments for merchandise purchases are budgeted as follows: January, $60,000; February, $304,200; March, $94,200. d. Sales commissions equal to 20% of sales dollars are paid each month. Sales salaries (excluding commissions) are $4,500 per month. e. General and administrative salaries are $12,000 per month. Maintenance expense equals $1,900 per month and is paid in cash. f. New equipment purchases are budgeted as follows: January, $33,600; February, $93,600; and March, $24,000. Budgeted depreciation expense is January, $ 5,975; February, $6,950; and March, $7,200. 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 $20,500 at the end of each month. i. The income tax rate for the company is 37%. Income taxes on the first quarter's income will not be paid until April 15. 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. 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 Budgeted balance sheet as of March 31. Note: Round your final answers to the nearest whole dollar. DIMSDALE SPORTS COMPANY Budgeted Balance Sheet March 31 Cash Accounts receivable Inventory Land Equipment Less: Accumulated depreciation Total assets Liabilities Accounts payable Taxes payable Equity Assets $ 186,050 0 524,540 x 63,000 175,000 686,400 86,000 600,400 $1,548,990 Liabilities and Equity 564,600x 112,809 x 677,409 Common stock 0 472,500 x Retained earnings 0 399,081 x Total Liabilities and Equity 871,581 $1,548,990 < Required 7 Required 8 > "Red text indicates no response was expected in a cell or a formula-based calculation is incorrect; no points deducted. Dimsdale Sports, a merchandising company, reports the following balance sheet at December 31. DIMSDALE SPORTS COMPANY Balance Sheet December 31 Cash Assets Accounts receivable Inventory Equipment Less: Accumulated depreciation Total assets Liabilities and Equity $ 20,500 520,000 $540,000 67,500 105,000 472,500 $ 1,118,000 Liabilities Accounts payable Loan payable Taxes payable (due March 15) Equity Common stock Retained earnings Total liabilities and equity $ 350,000 13,000 90,000 453,000 $ 472,000 193,000 665,000 $ 1,118,000 To prepare a master budget for January, February, and March, use the following information. a. The company's single product is purchased for $20 per unit and resold for $55 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, 7,000 units; February, 9,000 units; March, 10,750 units; and April, 9,000 units. All sales are on credit. b. Cash receipts from sales are budgeted as follows: January, $259,750; February, $725,908; March, $502,234. c. Cash payments for merchandise purchases are budgeted as follows: January, $60,000; February, $304,200; March, $94,200. d. Sales commissions equal to 20% of sales dollars are paid each month. Sales salaries (excluding commissions) are $4,500 per month. e. General and administrative salaries are $12,000 per month. Maintenance expense equals $1,900 per month and is paid in cash. f. New equipment purchases are budgeted as follows: January, $33,600; February, $93,600; and March, $24,000. Budgeted depreciation expense is January, $ 5,975; February, $6,950; and March, $7,200. 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 $20,500 at the end of each month. i. The income tax rate for the company is 37%. Income taxes on the first quarter's income will not be paid until April 15. 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. 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 Budgeted balance sheet as of March 31. Note: Round your final answers to the nearest whole dollar. DIMSDALE SPORTS COMPANY Budgeted Balance Sheet March 31 Cash Accounts receivable Inventory Land Equipment Less: Accumulated depreciation Total assets Liabilities Accounts payable Taxes payable Equity Assets $ 186,050 0 524,540 x 63,000 175,000 686,400 86,000 600,400 $1,548,990 Liabilities and Equity 564,600x 112,809 x 677,409 Common stock 0 472,500 x Retained earnings 0 399,081 x Total Liabilities and Equity 871,581 $1,548,990 < Required 7 Required 8 > "Red text indicates no response was expected in a cell or a formula-based calculation is incorrect; no points deducted.