1 answer

Problem 22-8AA Merchandising: Preparation of a complete master budget LO P4 Near the end of 2017, the manage...

Question:

Problem 22-8AA Merchandising: Preparation of a complete master budget LO P4 Near the end of 2017, the management of Dimsdale

a. The companys single product is purchased for $20 per unit and resold for $57 per unit. The expected inventory level of 5,

Complete this question by entering your answers in the tabs below Required 6Required 6 Calc Cash BudRequired 7 Required 8 Req

Complete this question by entering your answers in the tabs below Required 6Required 6 Calc Cash BudRequired 7 Required 8 Req

Complete this question by entering your answers in the tabs below. Required 6 Required 6 Required 7 Required8 Required 1 Requ

Required 6 Required 6 Required 7 Required 8 Required 1 Required 2 Required 3 Required 4 Required 5 Calc Cash Bud Monthly gene

Required 6 Required 6 Required 7 Required 8 Required 1 Required 2 Required 3 Required 4 Required 5 Calc Cash Bud Monthly capi

Required 6 Required 6 Required 7 Required 8 Require Cash Bud Required 1 Required 2 Required 3 Required 4 Required 5 uired 4 R

Calculation of payments for merchandise: February March January Desired ending inventory (units) Budgeted sales in units Tota

Required 6 Required 6 Required7 Required 8 Calc Cash Bud Required 1 Required 2 Required 3 Required 4 Required 5 Monthly cash

6 Required 6 Required 6 Required 7 Required 8 Required 1 Required 2 Required 3 Required 4Required 5 uired 4 Requireuird Calc

Required 6 Required 6 Required 7 Required 8 Requir Required 1 Required 2 Required 3 Required 4 Required 5 uired 4 Required s

Problem 22-8AA Merchandising: Preparation of a complete master budget LO P4 Near the end of 2017, the management of Dimsdale Sports Co., a merchandising company, prepared the following estimated balance sheet for December 31, 2017 DIMSDALE SPORTS COMPANY Estimated Balance Sheet December 31, 2017 Assets $35, 500 520, 000 Accounts receivable Inventory Total current assets 100, 000 $655, 500 Equipment Less: accumulated depreciation 600, 000 75, 000 Equipment, net 525, 000 $ 1, 180, 500 Total assets Li abili ties and Equity Accounts payable Bank loan payable Taxes payable (due 3/15/2018) Total liabilities Common stock $ 355, 000 13, 000 90, 000 $458, 000 474, 500 Retained earnings Total stockholders' equity 248, 000 722, 500 $ 1, 180, 500 Total liabilities and equi ty To prepare a master budget for January, February, and March of 2018, 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 5,000 units on December 31, 2017, is more than management's desired level, which is 20% of the next month's expected sales (in units). Expected sales are: January, 7,000 units; February, 9,000 units; March, 10,500 units; and April, 9,500 units b. Cash sales and credit sales represent 20% and 80%, respectively, of total sales. Of the credit sales, 59% is collected in the first month after the month of sale and 41% in the second month after the month of sale. For the December 31, 2017, accounts receivable balance, $130,000 is collected in January and the remaining $390,000 is collected in February 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, 2017, accounts payable balance, $65,000 is paid in January and the remaining $290,000 is paid in February d. Sales commissions equal to 20% of sales are paid each month. Sales salaries (excluding commissions) are $96,000 per year e. General and administrative salaries are $144,000 per year. Maintenance expense equals $1,900 per month and is paid in cash f. Equipment reported in the December 31, 2017, balance sheet was purchased in January 2017. It is being depreciated over eight years under the straight-line method with no salvage value. The following amounts for new equipment purchases are planned in the coming quarter: January, $33,600; February, $93,600; and March, $26,400. This equipment will be depreciated under the straight line method over eight years with no salvage value. A full month's depreciation is taken for the month in which equipment is purchased g. The company plans to buy land at the end of March at a cost of $175,000, which will be paid with cash on the last day of the month. h. The company has a working arrangement 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 $27,000 at the end of each month. 1. The income tax rate for the company is 41%. Income taxes on the first quarter's income will not be paid until April 15. Required: Prepare a master budget for each of the first three months of 2018; 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, 2018
Complete this question by entering your answers in the tabs below Required 6Required 6 Calc Cash BudRequired 7 Required 8 Required 1 Required 2 Required 3 Required 4 Required 5 Monthly sales budgets DIMSDALE SPORTS Co. Sales Budget For January, February, and March 2018 Budgeted Unit BudgetedBudgeted Total Unit Price Sales Dollars 399,000 January 7,000S 57 57 February 9,000 513,000 March 10,500 57 598,500 26,500 1,510,500 Totals for the quarter
Complete this question by entering your answers in the tabs below Required 6Required 6 Calc Cash BudRequired 7 Required 8 Required 1 Required 2 Required 3 Required 4 Required 5 Monthly merchandise purchases budgets DIMSDALE SPORTS CO Merchandise Purchases Budget January, February, and March 2018 January February March Next month's budgeted sales (units) 9,000 10,500 9,500 Ratio of inventory to future sales 20% 20% 20% 1,800 2,100 1,900 udgeted ending inventory (units) udgeted units sales for month 7,000 9,000 10,500 11,100 Required units of available merchandise 8,800 12,400 eginning inventory (units) Units to be purchased 20 20S 20S 20S Budgeted merchandise purchases KRequired 1 Required 3>
Complete this question by entering your answers in the tabs below. Required 6 Required 6 Required 7 Required8 Required 1 Required 2 Required 3 Required 4 Required 5 Monthly selling expense budgets. DIMSDALE SPORTS COMPANY Selling Expense Budget January, February, and March 2018 January February March Budgeted sales 399,000 S 513,000 S 598,500 ales commission percent 79,800 Sales commissions Required 4 Required 2
Required 6 Required 6 Required 7 Required 8 Required 1 Required 2 Required 3 Required 4 Required 5 Calc Cash Bud Monthly general and administrative expense budgets. January February March Equipment- beginning of month S 600,000 Equipment purchases Equipment- end of month DIMSDALE SPORTS CO General and Administrative Expense Budget January, February, and March 2018 January February Required 3 Required 5
Required 6 Required 6 Required 7 Required 8 Required 1 Required 2 Required 3 Required 4 Required 5 Calc Cash Bud Monthly capital expenditures budgets DIMSDALE SPORTS COMPANY Capital Expenditures Budget January, February, and March 2018 January February March Total 〈 Required 4 Required 6 Calc
Required 6 Required 6 Required 7 Required 8 Require Cash Bud Required 1 Required 2 Required 3 Required 4 Required 5 uired 4 Required 5 Calc Calculate the budgeted cash receipts and cash payments. (Negative values should be indicated with minus sign. Round your final answers to the nearest whole dollar.) Calculation of Cash receipts from customers: March January February Sales in units Selling price per unit Total budgeted sales Cash sales 20% Sales on credit March 31 Collected in March TotaJanuary Receivable Accounts Receivable January S 520,000 S 130,000 390,000 Credit sales from: January February March S 130,000 Total collection of receivables Total cash receipts from customers March January February Collections of receivables
Calculation of payments for merchandise: February March January Desired ending inventory (units) Budgeted sales in units Total units required Beginning inventory (units) Number of units to be purchased Cost per unit Total cost of purchases Paid in March 31 Total January February March Payable Accounts Payable January 1 S 355,000 65,000 290,000 Merchandise purchases in January February March Total cash paid for merchandise S 65,000 K Required 5 Required 6 Cash Bud>
Required 6 Required 6 Required7 Required 8 Calc Cash Bud Required 1 Required 2 Required 3 Required 4 Required 5 Monthly cash budgets. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Round your final answers to the nearest whole dollar.) DIMSDALE SPORTS CO Cash Budget January, February, and March 2018 January February March Beginning cash balance Total cash available Cash payments for. Total cash payments Preliminary cash balance Ending cash balance Loan balance February January March Loan balance - Beginning of month Additional loan (loan repayment) Loan balance End of month Required 6 Calc Required 7
6 Required 6 Required 6 Required 7 Required 8 Required 1 Required 2 Required 3 Required 4Required 5 uired 4 Requireuird Calc Cash Bud 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, 2018 Operating expenses Total operating expenses KRequired 6 Cash Bud Required 8 >
Required 6 Required 6 Required 7 Required 8 Requir Required 1 Required 2 Required 3 Required 4 Required 5 uired 4 Required s Calc Cash Bud Budgeted balance sheet as of March 31, 2018. (Round your final answers to the nearest whole dollar.) DIMSDALE SPORTS CO Budgeted Balance Sheet March 31, 2018 Assets Total current assets Equipment, net Total assets Liabilities and Equity Liabilities Bank loan payable Total liabilities Stockholders' Equity Total Stockholders' Equity Total Liabilities and Equity 〈 Required 7

Answers

Dimsdale Sports Co. Calculation Sales Budget Mar Mar Sales in units 7,000 9,000 10,500 26,500 Selling price per unit Total buCash budget Mar er ar Cash balance, beginning 35,500 31,870 189,498 35,500 Add Cash collections 209,800 680,928 492,708 1,383

.

Similar Solved Questions

5 answers
8.Alight ray is traveling in . diamond (n = 2.419) Ifthe ray approaches the diamond-air interface; what is the minimum angle of incidence that will result in all of the light reflected back into the diamond? The index of refraction for air is 1.000.
8.Alight ray is traveling in . diamond (n = 2.419) Ifthe ray approaches the diamond-air interface; what is the minimum angle of incidence that will result in all of the light reflected back into the diamond? The index of refraction for air is 1.000....
1 answer
10) Consider the following balanced e following balanced reaction. How many grams of water are required...
10) Consider the following balanced e following balanced reaction. How many grams of water are required to form 75.9 g of HNO3? that there is excess NO present. The molar masses are as follows: H2O - 18.02 g/mol, HNO3 - 63.02 g/mol. A) 26.5 g H20 3 NO2(g) + H2O(1) -- 2 HNO3(aq) + NO(g) B ) 38.0 g H2...
5 answers
0 0 0 0 Evaluate 2 2 att=8 11 Mnsad13sInL
0 0 0 0 Evaluate 2 2 att= 8 11 Mnsad 1 3 sInL...
1 answer
Just the years, i understand the remainder and was able to do that myself. A family...
just the years, i understand the remainder and was able to do that myself. A family has a $97,143, 15-year mortgage at 4.8 % compounded monthly. (A) Find the monthly payment and the total interest paid. Suppose the family decides to add an extra $100 to its mortgage payment each month starting with ...
5 answers
[-/9 Points]DETAILSWANEFMZ 7.7.005.mte cown Ktk_ CMAIIEMOIE Mcrix asukiastcx with #le: stzltr? trnsititt cli;wramn_0.9
[-/9 Points] DETAILS WANEFMZ 7.7.005. mte cown Ktk_ CMAIIEMOIE Mcrix asukiastcx with #le: stzltr? trnsititt cli;wramn_ 0.9...
1 answer
Prelaboratory Assignment: Specific Heat Capacity 1. Technical objective. 2. What are the units for heat capacity,...
Prelaboratory Assignment: Specific Heat Capacity 1. Technical objective. 2. What are the units for heat capacity, specific heat capacity, and molar heat capacity. 3. If a sample has an initial temperature of 22.15º and a final temperature of 18.45° C, what is AT? Is it any different in kelv...
1 answer
R1 2 In the above circuit, V1- 18 volts and V2 -9 volts. If each of...
R1 2 In the above circuit, V1- 18 volts and V2 -9 volts. If each of the 3 resistors was 1000 ohms, what is the current (in amps) through resistor R1? Question 9 LJK 2K n the above circuit, V1 is 20 volts, and V2 is 5 volts. What is the voltage across the 4K resistor?...
1 answer
What’s the current yield of a 5.70 percent coupon corporate bond quoted at a price of...
What’s the current yield of a 5.70 percent coupon corporate bond quoted at a price of 97.28?...
5 answers
The Electric Field in space is given by the vector functionElx,Y,2) = xzi + yzj +xyk V(a) Find E at the point (3,2,5). (b) Hence; find the magnitude of the electric field at the point
The Electric Field in space is given by the vector function Elx,Y,2) = xzi + yzj +xyk V (a) Find E at the point (3,2,5). (b) Hence; find the magnitude of the electric field at the point...
1 answer
[6]20. Two masses m1 = 15.2 g and m2 = 28.6 g are 4.99 mm apart....
[6]20. Two masses m1 = 15.2 g and m2 = 28.6 g are 4.99 mm apart. What is the magnitude of the gravitational force that they exert on each other? Give your answer in the form "a.bc x 10^(x) N"....
5 answers
Find the exact values of the six trigonometric functions of the angle 0 shown In the figuresin(8)cos(0)tan(e)csc(0)sec(0)cot(0)17Need Holp?aendie
Find the exact values of the six trigonometric functions of the angle 0 shown In the figure sin(8) cos(0) tan(e) csc(0) sec(0) cot(0) 17 Need Holp? aendi e...
1 answer
You own 325 shares of Stock X at a price of $22 per share, 195 shares...
You own 325 shares of Stock X at a price of $22 per share, 195 shares of Stock Y at a price of $45 per share, and 260 shares of Stock Z at a price of $68 per share. What is the portfolio weight of Stock Y? Multiple Choice 5261 2128 2611 4510 2938...
1 answer
OMG HELP ME!
HELP HOMEWORK DUE TOMORROW!For these questions, use triangle ABC with vertices A(–1, 1), B(2, 2), and C(1, –2). Answer this question using matrix notation to identify each matrix element. Forexample: a11 = 4 and a12 = 31. Write the matrix that results after a translation of triangle ABC ...
1 answer
Present Value of $1 Periods 1.0% 3.0% 3.75% 4.0% 4.25% 5.0% 6.0% 7.0% 0.99010 0.98030 0.97059...
Present Value of $1 Periods 1.0% 3.0% 3.75% 4.0% 4.25% 5.0% 6.0% 7.0% 0.99010 0.98030 0.97059 0.96098 0.95147 0.94205 0.93272 0.92348 0.91434 0.90529 Present Value of $1 Periods 1.0% 2.0% 0.98039 0.96117 0.94232 0.92385 0.90573 0.88797 0.87056 0.85349 0.83676 0.82035 0.97087 0.94260 0.91514 0.88849 ...
1 answer
NEED NEW ANSWER NEVER USED BEFORE Please provide a response to the following discussion topic: Th...
NEED NEW ANSWER NEVER USED BEFORE Please provide a response to the following discussion topic: The ultimate goal of a lean system is a balanced system. PLEASE ANSWER THROUGHLY COPY AND PASTE NOT ATTACHMENT...
1 answer
Perform the indicated operation and simplify. $$ \frac{\sqrt{48 m^{15}}}{\sqrt{3 m^{9}}} $$
Perform the indicated operation and simplify. $$ \frac{\sqrt{48 m^{15}}}{\sqrt{3 m^{9}}} $$...
1 answer
The Let's Read organization is a public charity under IRC Sec. 501(c)(3). It had total support...
The Let's Read organization is a public charity under IRC Sec. 501(c)(3). It had total support of the following: United Way support Grant from the state Grant from the city Contributions from individuals Investment income Revenue from the sale of books $ 8,600 23,200 8.300 259,200 2.600 10,200 $...
5 answers
When a .62 kg mass is attached to a vertical spring the spring stretches by 12cm. how much mass must be attached to the spring to in a 9.67-s period of oscillation
when a .62 kg mass is attached to a vertical spring the spring stretches by 12cm. how much mass must be attached to the spring to in a 9.67-s period of oscillation...
5 answers
A)Question 6 (2 points) The multiplicity (splitting pattern) for the indicated hydrogen below issingletb) doublettripletquartetquintetB) The multiplicity (splitting pattern) for the indicated hydrogen below issingletb) doublettripletquartetquintet
A) Question 6 (2 points) The multiplicity (splitting pattern) for the indicated hydrogen below is singlet b) doublet triplet quartet quintet B) The multiplicity (splitting pattern) for the indicated hydrogen below is singlet b) doublet triplet quartet quintet...
1 answer
With a flowrate of 10. kg/s. Energy-related values for streams are given bel p. Specific InternalEnerg...
with a flowrate of 10. kg/s. Energy-related values for streams are given bel p. Specific InternalEnerg Specifi-Enthal ykl kgー specific-oumc,ーーーーーーーーー -kl kg 1.00 ー Entering Leaving 0.00101 210 2600 211 20.0 0.501 2800 The a...
5 answers
Assume tan(0) 42 and T < 0 < 34 Determine sin( g):ME
Assume tan(0) 42 and T < 0 < 34 Determine sin( g): ME...
5 answers
Point) Let C be the positively oriented circle 22 + y? = 1. Use Green's Theorem to evaluate the line integral Jc 6ydr + 131dy:
point) Let C be the positively oriented circle 22 + y? = 1. Use Green's Theorem to evaluate the line integral Jc 6ydr + 131dy:...
5 answers
Q14. The following spectrim below belong = #hich ofthc follou Ing [Wo comasounds Explatn uhy! (Curclc Ihe COECAuAE M JurmaE pet Iull cedit (2ps)Q1S. The folkrwing sprtnmm bclow bclong k which of tha following tw cexnrxnndts Explain why! (Cirek Ikc CanecanuteN Dailunil get full cicdit} (2 Ms}Q16 The following sprctnumn belaw belong Io which of thc follow Ing two comnpxundts (circle Ibc cattert answrs #W DItisi ank < Kct full creit) (? pes}
Q14. The following spectrim below belong = #hich ofthc follou Ing [Wo comasounds Explatn uhy! (Curclc Ihe COECAuAE M JurmaE pet Iull cedit (2ps) Q1S. The folkrwing sprtnmm bclow bclong k which of tha following tw cexnrxnndts Explain why! (Cirek Ikc CanecanuteN Dailunil get full cicdit} (2 Ms} Q16 Th...
1 answer
1. After reading the posted articles do you think that forensic nursing might be for you?...
1. After reading the posted articles do you think that forensic nursing might be for you? 2. What did you learn from the articles on correctional nursing?...
1 answer
Two grams of musk oil are required for each bottle of Mink Caress, a very popular...
Two grams of musk oil are required for each bottle of Mink Caress, a very popular perfume made by a small company in western Siberia. The cost of the musk oil is $2.20 per gram. Budgeted production of Mink Caress is given below by quarters for Year 2 and for the first quarter of Year 3: Year 2 Secon...
4 answers
1.during the titration of C6H5NH2 by HI, we determine that thepH at the equivalence point is 5.12. What are the 2 substances(their chemical formulas) responsible for the pH at halfequivalence?2.the titration of NH2OH by HNO3. the half equivalence pH is6.03 and the equivalence pH is 4.22. Choose 2 suitable coloredindicators for such a titration:1- bromophenol red2-chlorophenol red3-bromocresol green4-bromophenol blue
1.during the titration of C6H5NH2 by HI, we determine that the pH at the equivalence point is 5.12. What are the 2 substances (their chemical formulas) responsible for the pH at half equivalence? 2.the titration of NH2OH by HNO3. the half equivalence pH is 6.03 and the equivalence pH is 4.22. Choose...
5 answers
(5 points) 6. Find the area of the surface of the part of 31 + 2y + 4z == 5 that lines in the first octant:
(5 points) 6. Find the area of the surface of the part of 31 + 2y + 4z == 5 that lines in the first octant:...
5 answers
For thc structurc gicnbelow indicate if cach of thcring; A-Eis aromatic (Ycs or nokIncing A Tcomatlc cdoaequr AnsnrKaring B aroiatct cadon unur A[EsrIng € aromatic? cnoontaurantacrKrlng Aronentienchocc vouransuntksrinn aromitctchooss your intuct,
For thc structurc gicnbelow indicate if cach of thcring; A-Eis aromatic (Ycs or nok Incing A Tcomatlc cdoaequr Ansnr Karing B aroiatct cadon unur A[ EsrIng € aromatic? cnoontaurantacr Krlng Aronentien chocc vouransunt ksrinn aromitct chooss your intuct,...
1 answer
2:43 PM Wed Jul 29 61% MTH06 Welcome Letter.docx MAA KATHEMAT MATHEMATICAL ASSOCIATION OF AMERICA Logged...
2:43 PM Wed Jul 29 61% MTH06 Welcome Letter.docx MAA KATHEMAT MATHEMATICAL ASSOCIATION OF AMERICA Logged in as jaboujobarteh. Log Out WebWork webwork / 2020_summer_dilworth_mth6/the-unit-circle-and-the-trigonometric-functions / 9 MAIN MENU Courses Homework Sets The- Unit- Circle- and-the- Trigonomet...
1 answer
Java 1. Can you explain it how it will be printed step by step? Thanks!! What...
Java 1. Can you explain it how it will be printed step by step? Thanks!! What is printed by the following? for (int i=1; i<4; i++) { for (char c=’a’; c<=’c’; c++) { if (i%2==0) { i++; System.out.println(i + " " + c); } else { c++; System.out.println(c + " &#...
5 answers
Write each number in standard notation.$$1.2 imes 10^{-5}$$
Write each number in standard notation. $$ 1.2 \times 10^{-5} $$...
5 answers
1 Use the Ratio or Root test to determine the radius of convergence of 2 E(-IJ' Ltu) H
1 Use the Ratio or Root test to determine the radius of convergence of 2 E(-IJ' Ltu) H...
1 answer
In December 2017, Rangers Inc. invested $100,000 of idle cash in U.S. Treasury notes. The notes...
In December 2017, Rangers Inc. invested $100,000 of idle cash in U.S. Treasury notes. The notes mature on October 1, 2018, at which time Rangers expects to redeem them at face value of $100,000. The treasurer believes that the notes should be classified as cash equivalents because of the plans to ho...
1 answer
CIT 3322 CSC 3322 Computer Architecture This is designed to comprehensively clarify the number systems. This...
CIT 3322 CSC 3322 Computer Architecture This is designed to comprehensively clarify the number systems. This assignment weights 10 points. Note:  A cover page with "CIT 3322 CSC 3322, Spring 2019, Assignment #1", your NAME , and your E-MAIL address on it.  My preference is ty...

-- 0.027687--