Near the end of 2011, the management of Simid Sports Co., a merchandising company, prepared the following estimated statement of financial position for December 31, 2011. SIMID SPORTS COMPANY Estimated Statement of Financial Position December 31, 2011 Assets Cash $ 18,000 Accounts receivable 262,500 Inventory 75,000 Total current assets 355,500 Equipment $ 270,000 Less accumulated depreciation 33,750 236,250 Total assets $ 591,750 Liabilities and Equity Accounts payable $ 180,000 Bank loan payable 7,500 Tax payable (due 3/15/2012) 45,000 Total liabilities $ 232,500 Share capitalordinary 236,250 Retained earnings 123,000 Total stockholders equity 359,250 Total liabilities and equity $ 591,750 To prepare a master budget for January, February, and March of 2012, management gathers the following information. a. Simid Sports single product is purchased for $30 per unit and resold for $55 per unit. The expected inventory level of 2,500 units on December 31, 2011, is more than managements desired level for 2012, which is 20% of the next months expected sales (in units). Expected sales are: January, 3,500 units; February, 4,500 units; March, 5,500 units; and April, 5,000 units. b. Cash sales and credit sales represent 25% and 75%, respectively, of total sales. Of the credit sales, 60% is collected in the first month after the month of sale and 40% in the second month after the month of sale. For the December 31, 2011, accounts receivable balance, $62,500 is collected in January and the remaining $200,000 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, 2011, accounts payable balance, $40,000 is paid in January and the remaining $140,000 is paid in February. d. Sales commissions equal to 20% of sales are paid each month. Sales salaries (excluding commissions) are $30,000 per year. e. General and administrative salaries are $72,000 per year. Maintenance expense equals $1,000 per month and is paid in cash. f. Equipment reported in the December 31, 2011, statement of financial position was purchased in January 2011. It is being depreciated over eight years under the straight-line method with no residual value. The following amounts for new equipment purchases are planned in the coming quarter: January, $18,000; February, $48,000; and March, $14,400. This equipment will be depreciated under the straight-line method over eight years with no residual value. A full months depreciation is taken for the month in which equipment is purchased. g. The company plans to acquire land at the end of March at a cost of $75,000, which will be paid with cash on the last day of the month. h. Simid Sports 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 $12,500 in each month. i. The income tax rate for the company is 40%. Income tax on the first quarters income will not be paid until April 15. Required: Prepare a master budget for each of the first three months of 2012; include the following component budgets: 9.value: 10.00 pointsRequired information 1. Monthly sales budgets. (Omit the "$" sign in your response.) SIMID SPORTS CO. Sales Budget January, February, and March 2012 Budgeted Units Budgeted Unit Price Budgeted Total Dollars January 2012 $ $ February 2012 March 2012 Total for the first quarter $ References WorksheetLearning Objective: 23-C2 Describe a master budget and the process of preparing it.Learning Objective: 23-P2 Link both operating and capital expenditures budgets to budgeted financial statements. Difficulty: 3 HardLearning Objective: 23-P1 Prepare each component of a master budget and link each to the budgeting process. Ask your instructor a questionCheck my work 10.value: 10.00 pointsRequired information 2. Monthly merchandise purchases budgets. (Units to be deducted should be indicated with a minus sign. Omit the "$" & "%" signs in your response.) SIMID SPORTS CO. Merchandise Purchases Budget January, February, and March 2012 January February March Total % % % $ $ $ $ $ $ $ $ References WorksheetLearning Objective: 23-C2 Describe a master budget and the process of preparing it.Learning Objective: 23-P2 Link both operating and capital expenditures budgets to budgeted financial statements. Difficulty: 3 HardLearning Objective: 23-P1 Prepare each component of a master budget and link each to the budgeting process. Ask your instructor a questionCheck my work 11.value: 10.00 pointsRequired information 3. Monthly selling expense budgets. (Omit the "$" & "%" signs in your response.) SIMID SPORTS CO. Selling Expense Budget January, February, and March 2012 January February March Total $ $ $ % % % $ Total selling expenses $ $ $ $ References WorksheetLearning Objective: 23-C2 Describe a master budget and the process of preparing it.Learning Objective: 23-P2 Link both operating and capital expenditures budgets to budgeted financial statements. Difficulty: 3 HardLearning Objective: 23-P1 Prepare each component of a master budget and link each to the budgeting process. Ask your instructor a questionCheck my work 12.value: 10.00 pointsRequired information 4. Monthly general and administrative expense budgets. (Do not round your intermediate calculations. Round your final answers to the nearest whole dollar. Omit the "$" sign in your response.) SIMID SPORTS CO. General and Administrative Expense Budget January, February, and March 2012 January February March Total $ $ $ $ Total expenses $ $ $ $ References WorksheetLearning Objective: 23-C2 Describe a master budget and the process of preparing it.Learning Objective: 23-P2 Link both operating and capital expenditures budgets to budgeted financial statements. Difficulty: 3 HardLearning Objective: 23-P1 Prepare each component of a master budget and link each to the budgeting process. Ask your instructor a questionCheck my work 13.value: 10.00 pointsRequired information 5. Monthly capital expenditures budgets. (Leave no cells blank - be certain to enter "0" wherever required. Input all amounts as positive values. Omit the "$" sign in your response.) SIMID SPORTS CO. Capital Expenditures Budget January, February, and March 2012 January February March $ $ $ Total $ $ $ References WorksheetLearning Objective: 23-C2 Describe a master budget and the process of preparing it.Learning Objective: 23-P2 Link both operating and capital expenditures budgets to budgeted financial statements. Difficulty: 3 HardLearning Objective: 23-P1 Prepare each component of a master budget and link each to the budgeting process. Ask your instructor a questionCheck my work 14.value: 10.00 pointsRequired information 6. Monthly cash budgets. (Leave no cells blank - be certain to enter "0" wherever required. Input all amounts as positive values except negative preliminary cash balance and repayment of loan to bank which should be indicated by a minus sign. Omit the "$" sign in your response.) SIMID SPORTS CO. Cash Budget January, February, and March 2012 January February March $ $ $ Total cash available Cash disbursements Total cash disbursements $ $ $ $ $ $ References WorksheetLearning Objective: 23-C2 Describe a master budget and the process of preparing it.Learning Objective: 23-P2 Link both operating and capital expenditures budgets to budgeted financial statements. Difficulty: 3 HardLearning Objective: 23-P1 Prepare each component of a master budget and link each to the budgeting process. Ask your instructor a questionCheck my work 15.value: 10.00 pointsRequired information 7. Budgeted income statement for the entire first quarter (not for each month). (Input all amounts as positive values. Omit the "$" sign in your response.) SIMID SPORTS CO. Budgeted Income Statement For Three Months Ended March 31, 2012 $ Operating expenses $ $ References WorksheetLearning Objective: 23-C2 Describe a master budget and the process of preparing it.Learning Objective: 23-P2 Link both operating and capital expenditures budgets to budgeted financial statements. Difficulty: 3 HardLearning Objective: 23-P1 Prepare each component of a master budget and link each to the budgeting process. Ask your instructor a questionCheck my work 16.value: 10.00 pointsRequired information 8. Budgeted statement of financial position as at March 31, 2012. (Input all amounts as positive values. Be sure to list the assets in order of their liquidity. Leave no cells blank - be certain to enter "0" wherever required. Omit the "$" sign in your response.) SIMID SPORTS CO. Budgeted Statement of Financial Position March 31, 2012 Assets $ Total Current Assets $ Total Assets $ Liabilities and Equity $ Total Liabilities $ Total Stockholders' Equity Total Liabilities & Equity $