CH23HW

CH23HW - Problem 23-5A Part 1 SIMID SPORTS CO. Sales...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Problem 23-5A Part 1 SIMID SPORTS CO. Sales Budgets January, February, and March 2012 Budgeted Units Budgeted Unit Price Budgeted Total Dollars January 2012. ................................................. 3,500 $55 $192,500 February 2012. ............................................... 4,500 55 247,500 March 2012. .................................................... 5,500 55 302,500 Total for the first quarter. .............................. 13,500 $742,500 Part 2 SIMID SPORTS CO. Merchandise Purchases Budgets January, February, and March 2012 January February March Total Next month’s budgeted sales. ............ 4,500 5,500 5,000 Ratio of inventory to future sales. ..... x 20% x 20% x 20% Budgeted ending inventory. ............... 900 1,100 1,000 Add budgeted sales. ........................... 3,500 4,500 5,500 Required available merchandise. ...... 4,400 5,600 6,500 Deduct beginning inventory. .............. (2,500 ) (900 ) (1,100 ) Units to be purchased. ........................ 1,900 4,700 5,400 12,000 Budgeted cost per unit. ...................... $ 30 $ 30 $ 30 $ 30 Budgeted merchandise purchases. ... $ 57,000 $141,000 $162,000 $360,000 Part 3 SIMID SPORTS CO. Selling Expense Budgets January, February, and March 2012 January February March Total Budgeted sales. ............................ $192,500 $247,500 $302,500 Sales commission percent. ......... x 20% x 20% x 20% Sales commissions expense. ...... 38,500 49,500 60,500 $148,500 Sales salaries. ............................... 2,500 2,500 2,500 7,500 Total selling expenses. ................ $ 41,000 $ 52,000 $ 63,000 $156,000
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Problem 23-5A (Continued) Part 4 SIMID SPORTS CO. General and Administrative Expense Budgets January, February, and March 2012 January February March Total Salaries. ............................................ $ 6,000 $ 6,000 $ 6,000 $18,000 Maintenance. .................................... 1,000 1,000 1,000 3,000 Depreciation*. ................................... 3,000 3,500 3,650 10,150 Total expenses. ................................ $10,000 $10,500 $10,650 $31,150 * Depreciation expense calculations Annual Deprec. Expense
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 7

CH23HW - Problem 23-5A Part 1 SIMID SPORTS CO. Sales...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online