DIMSDALE SPORTS COMPANY Estinated Balance Sheet Decenber 31, 2019 Assets $ 37,000 520,000 90,000 Caah Aecounts...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
DIMSDALE SPORTS COMPANY Estinated Balance Sheet Decenber 31, 2019 Assets $ 37,000 520,000 90,000 Caah Aecounts receivable Inventory Total eurrent asseta $647,000 Equipment Lenst Aecumalated depreciation Equipnent, net 576,000 72,000 504,000 $1,151.000 Total assets Liabilities and Equity Accounta payable Bank loan payable Taxes payable (dun 3/15/2020) Total llabiltien Comon atock Ratained eanings Total stockholdera equity Total liabilities and equity $360,000 12,000 89,000 $ 461,000 474,500 215,500 690,000 $1,151,000 To prepare a master budget for January, February, and March of 2020, management gathers the following information, a. The company's single product is purchased for $20 per unit and resold for $57 per unit. The expected inventory level of 4,500 units on December 31, 2019, is more than management's desired level, which is 20% of the next month's expected sales (in units). Expected sales are January, 6,750 units: February, 8,750 units: March, 11,250 units; and April, 10,000 units. b. Cash sales and credit sales represent 25% and 75%, respectively, of total sales. Of the credit sales, 61% is collected in the first month after the month of sale and 39% in the second month after the month of sale. For the December 31, 2019, accounts receivable balance, $130,000 is collected In January 2020 and the remaining $390,000 is collected in February 2020. c. Merchandise purchases are paid for as follows: 20% in the first month after the month of purchase and 80% in the second month after the month of purchase. For the December 31, 2019, accounts payable balance, $65,000 is paid in January 2020 and the Tamaining $295,000 is paid in February 2020. d. Sales commissions equal to 20% of sales are paid each month. Sales salaries (excluding commissions) are $60,000 per year e. General and administrative salaries are $132,000 per year Maintenance expense equals $2,100 per month and is paid in cash f. Equipment reported in the December 31, 2019, balance sheet was purchased in January 2019. It is being depreciated over eight years under the stralght-line method with no salvage value. The following amounts for new equipment purchases are planned in the coming querter. January. $36,000; February, $103,200, and March, $26,400. This equipment will be depreciated under the straight- Mne mathod over eight years with no salvage value. A full month's depreciation is taken for the month in whilch equipment is purchased. g.The company plans to buy land at the end of March at a cost of $165,O00, which will be pald with cash on the last day of the month h. The company has a working errangement with its bank to obtain additional loans as needed. The interest rate is 12% per year, and Interest is paid at each month-end based on the beginning balance. Partial or full payments on these loans can be made on the last day of the month. The company has agreed to maintain a minimum ending cash balance of $50,000 at the end of each month The income tx rate for the company is 39% Income taxes on the first quarter's income will not be pald until April 15. Required: Prepare a master budget for each of the first three months of 2020; include the following component budgets. 1. Monthly sales budgets. 2. Monthly merchandise purchases budgets. 3. Monthly selling expense budgets. 4. Monthly general and administrative expense budgets. 5. Monthly capital expenditures budgets. 6. Monthly cash budgets. 7. Budgeted income statement for the entire first quarter (not for each month). 8. Budgeted balance sheet as of March 31, 2020. DIMSDALE SPORTS COMPANY Estinated Balance Sheet Decenber 31, 2019 Assets $ 37,000 520,000 90,000 Caah Aecounts receivable Inventory Total eurrent asseta $647,000 Equipment Lenst Aecumalated depreciation Equipnent, net 576,000 72,000 504,000 $1,151.000 Total assets Liabilities and Equity Accounta payable Bank loan payable Taxes payable (dun 3/15/2020) Total llabiltien Comon atock Ratained eanings Total stockholdera equity Total liabilities and equity $360,000 12,000 89,000 $ 461,000 474,500 215,500 690,000 $1,151,000 To prepare a master budget for January, February, and March of 2020, management gathers the following information, a. The company's single product is purchased for $20 per unit and resold for $57 per unit. The expected inventory level of 4,500 units on December 31, 2019, is more than management's desired level, which is 20% of the next month's expected sales (in units). Expected sales are January, 6,750 units: February, 8,750 units: March, 11,250 units; and April, 10,000 units. b. Cash sales and credit sales represent 25% and 75%, respectively, of total sales. Of the credit sales, 61% is collected in the first month after the month of sale and 39% in the second month after the month of sale. For the December 31, 2019, accounts receivable balance, $130,000 is collected In January 2020 and the remaining $390,000 is collected in February 2020. c. Merchandise purchases are paid for as follows: 20% in the first month after the month of purchase and 80% in the second month after the month of purchase. For the December 31, 2019, accounts payable balance, $65,000 is paid in January 2020 and the Tamaining $295,000 is paid in February 2020. d. Sales commissions equal to 20% of sales are paid each month. Sales salaries (excluding commissions) are $60,000 per year e. General and administrative salaries are $132,000 per year Maintenance expense equals $2,100 per month and is paid in cash f. Equipment reported in the December 31, 2019, balance sheet was purchased in January 2019. It is being depreciated over eight years under the stralght-line method with no salvage value. The following amounts for new equipment purchases are planned in the coming querter. January. $36,000; February, $103,200, and March, $26,400. This equipment will be depreciated under the straight- Mne mathod over eight years with no salvage value. A full month's depreciation is taken for the month in whilch equipment is purchased. g.The company plans to buy land at the end of March at a cost of $165,O00, which will be pald with cash on the last day of the month h. The company has a working errangement with its bank to obtain additional loans as needed. The interest rate is 12% per year, and Interest is paid at each month-end based on the beginning balance. Partial or full payments on these loans can be made on the last day of the month. The company has agreed to maintain a minimum ending cash balance of $50,000 at the end of each month The income tx rate for the company is 39% Income taxes on the first quarter's income will not be pald until April 15. Required: Prepare a master budget for each of the first three months of 2020; include the following component budgets. 1. Monthly sales budgets. 2. Monthly merchandise purchases budgets. 3. Monthly selling expense budgets. 4. Monthly general and administrative expense budgets. 5. Monthly capital expenditures budgets. 6. Monthly cash budgets. 7. Budgeted income statement for the entire first quarter (not for each month). 8. Budgeted balance sheet as of March 31, 2020.
Expert Answer:
Answer rating: 100% (QA)
1 DIMSDALE SPORTS CO Sales Budget For January February and March 2020 Budgeted Unit Sales a Budgeted Unit Price b Budgeted Total Dollars ab January 6750 57 384750 February 8750 57 498750 March 11250 5... View the full answer
Related Book For
Accounting
ISBN: 978-1337899451
27th edition
Authors: Carl S. Warren, James M. Reeve, Jonathan Duchac
Posted Date:
Students also viewed these accounting questions
-
Your first assignment is to prepare a master budget for the next fiscal year, starting October 1, 2020. The office manager brought a pile of files on your desk including the past sale records,...
-
Prepare a master budget for a merchandising company, for the three-month ending period ending June 30. Include all required schedules and budgets including pro forma financial statements ? Number...
-
Work in process, January 1: 18,400 Raw materials inventory, January 1: 16,700 Raw materials purchases 152,500 Total raw materials available for use 169,200 Less: Raw materials inventory, December 31:...
-
Prerequisite: You will be using "utils.py" from Python 2 Assignment Task 1) In "utils.py," add a Python function called "calculate_fourier_coefficients" that calculates the coefficients of a Fourier...
-
If you're in a car at rest that gets hit from behind, you can suffer a serious neck injury called whiplash. What does whiplash have to do with Newton's first law?
-
A three-column cash book for a wine wholesaler is to be written up from the following details, balanced off, and the relevant discount accounts in the general ledger shown. 20X8 Mar 1 Balances...
-
The measured shaft torque on the turbomachine shown in Fig. P12.2 is \(-60 \mathrm{~N} \cdot \mathrm{m}\) when the absolute velocities are as indicated. Determine the mass flowrate. What is the...
-
At the end of February, Gross Company had completed Jobs 60 and 61. Job 60 is for 25,000 units, and Job 61 is for 32,000 units. Using the data from Practice Exercises determine (a) The balance on the...
-
Concord Corporation is analyzing its account balances for 2022. As of the end of 2022, a debit balance of $4500 remains in the Manufacturing Overhead account. What impact will this have on the...
-
Complete the payroll register for this pay period and update the Employee Earnings Record form for each employee with the corresponding information. The Step-2 of Form W-4 is unchecked. The amount...
-
Eyes Vision is a company that was born with a vision to better other people's lives. The idea came when the founder, Katty overheard an Autism care support staff talking about the misgivings of the...
-
Similarities and Differences of Funerals COLLAPSE Hello Class! In this interesting and brief article,the authors (professors whoteach folklore studies) discuss how ancient cultures grieved and what...
-
Soggy Flakes, Inc. produces all-natural breakfast cereals. The company's managers gathered compa-ratio data for some of the company roles. Based on this analysis, for what job is Soggy Flakes most...
-
A company fraudulently overstates its ending inventory. What effect does this have on the current year's days sales in inventory and gross profit percentage compared to the actual inventory turnover...
-
You are a CPA working for an international public accounting firm. One of your clients has been audited by the IRS and assessed a deficiency in the amount of $250,000. Your client would like to...
-
how and why o Understand the fraud risk assessment process Assessing the Risk of Material Misstatement o Know how the auditor assesses the risk of material misstatement o Understand the fraud risk...
-
Calculating interest earned and future value of savings account If you put $2,000 in a savings account that pays interest at the rate of 5 percent, compounded annually, a. how much will you have in...
-
Rewrite Programming Exercise 7.5 using streams. Display the numbers in increasing order. Data from Programming Exercise 7.5 Write a program that reads in 10 numbers and displays the number of...
-
A sale of merchandise on account for $36,000 is subject to an 8% sales tax. (a) Should the sales tax be recorded at the time of sale or when payment is received? (b) What is the amount recorded as...
-
The Colby Group has the following unadjusted trial balance as of August 31, 2019: The debit and credit totals are not equal as a result of the following errors: a. The cash entered on the trial...
-
The following data for Flexco Inc. relate to the payroll for the week ended December 9, 20Y8: Employees Grove and Seaver are office staff, and all of the other employees are sales personnel. All...
-
Donna Corporation manufactures custom cabinets for kitchens. It uses a normalcosting system with two direct-cost categoriesdirect materials and direct manufacturing laborand one indirect-cost pool,...
-
Donna Corporation manufactures custom cabinets for kitchens. It uses a normalcosting system with two direct-cost categoriesdirect materials and direct manufacturing laborand one indirect-cost pool,...
-
Donna Corporation manufactures custom cabinets for kitchens. It uses a normalcosting system with two direct-cost categoriesdirect materials and direct manufacturing laborand one indirect-cost pool,...
Study smarter with the SolutionInn App