Problem 20-8AA 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 $ 35,500 520,000 95.000 $ 650, 500 540,000 67,500 472,500 $1,123,000 Accounts receivable Inventory Total current assets Equipment Lessi accumulated depreciation Equipment, net Total assets Liabilities and Equity Accounts payable Bank loan payable Taxes payable (due 3/15/2018) Total liabilities Common stock Retained earnings Total stockholders equity Total liabilities and equity $345.000 15.000 000 $ 449,000 475.000 199.00 674,000 $ 1.123. To prepare a master budget for January, February, and March of 2018, management gathers the following information The company's single product is purchased for $20 per unit and resold for $55 per unit. The expected inventory level of 4.750 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. 7250 units: February 8,750 units: March, 11,250 units; and April 10,500 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. $125,000 is collected in January and the remaining $395.000 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, $85,000 is paid in January and the remaining $260.000 is paid in February d. Sales commissions equal to 20% of sales are paid each month. Sales salaries (excluding commissions) are $72,000 per year. e. General and administrative salaries are $156,000 per year. Maintenance expense equals $2,100 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. $98.400: and March. $24,000. 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. 9. The company plans to buy land at the end of March at a cost of $165.000, 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 $5,650 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. 0. uuuycuU VOIGTLC SCELOSVO JI, ZVIO Complete this question by entering your answers in the tabs below. Required 1 l Required 2 Required 6 Bad Required 5 Required 6 Required 3 Required 4 Required 7 Required 8 Monthly sales budgets. DIMSDALE SPORTS CO. Sales Budget For January, February, and March 2018 Budgeted Unit Budgeted Budgeted Total Sales Unit Price Dollars January February March Totals for the quarter Required 2 > Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Calc Required 6 Cash Bud Required 7 Required 8 Monthly merchandise purchases budgets. DIMSDALE SPORTS CO. Merchandise Purchases Budget January, February, and March 2018 January February 2 8,750 11,250 20% 20% Next month's budgeted sales (units) Ratio of inventory to future sales March 10,500 20% Required units of available merchandise Units to be purchased LE Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Calc Required 6 Cash Bud Required 7 Required 8 Monthly selling expense budgets. DIMSDALE SPORTS COMPANY Selling Expense Budget January, February, and March 2018 January February March Budgeted sales Sales commissions Required 1 Required 2 Required 3 Required 4 Required 5 de Required 6 ! Calc Required 6 Cash Bud Required 7 Required Monthly general and administrative expense budgets. March serial January February Equipment - beginning of month $ 540,000 Equipment purchases Equipment - end of month TI DIMSDALE SPORTS CO. General and Administrative Expense Budget January, February, and March 2018 January February March Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Calc Required 6 Cash Bud Required 7 Required 7 Required 8 Regulired Monthly capital expenditures budgets. DIMSDALE SPORTS COMPANY Capital Expenditures Budget January, February, and March 2018 January February March Total Calculate the budgeted cash receipts and cash payments. (Negative values should be indicated with minus sign. final answers to the nearest whole dollar.) Calculation of Cash receipts from customers: January February March Sales in units Selling price per unit Total budgeted sales Cash sales Sales on credit March 31 Collected in... February March Receivable Accounts Receivable - January Total 520.000 January $ 125.000 $ 395,000 Credit sales from January February March Total collection of receivables $ 125,000 $ 395.000 $ 0 Total collection of receivables 125,000 > 395, UUU Total cash receipts from customers January February March Collections of receivables Calculation of payments for merchandise: January February March 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 March 31 March --Paid in February $ 260 000 Total 345 000 Payable January $ 35.000 Accounts Pavable - January 1 $ Cost per unit Total cost of purchases March 31 Payable Paid in February $ 260,000 Total 345,000 March January $ 85,000 $ Accounts Payable - January 1 Merchandise purchases in: January February March Total cash paid for merchandise $ 85,000 S 260,000 $ wwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwww Required 6 Cash Bud > Required 1 Required 2 || Requirea 3 ||Requirea 4 Requirea calc Cash Bud requirea Budgeted income statement for the entire first quarter (not for each month). (Round your final an dollar.) DIMSDALE SPORTS CO. Budgeted Income Statement For Three Months Ended March 31, 2018 IN D Operating expenses Total operating expenses X Total operating expenses Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Calc Required 6 Cash Bud Required 7 Required 8 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 Total current assets Equipment, net Total assets Liabilities and Equity Liabilities Bank loan payable LIQUMLIES au quny Liabilities Bank loan payable Total liabilities Stockholders Equity Total Stockholders' Equity Total Liabilities and Equity