Dimsdale Sports, a merchandising company, reports the following balance sheet at December 31. To prepare a master budget for January, February, and March, use the following information. To prepare a master budget for January, February, and March, use the following information. a. The company's single product is purchased for $30 per unit and resold for $57 per unit. The inventory level of 5,000 units on December 31 is more thon management's desired level, which is 20% of the next month's budgeted sales units. Budgeted sales are January, 7,000 units, February, 8,750 units, March, 11,250 units; and April, 9,500 units. All sales are on credit. b. Cash receipts from sales are budgeted as follows January, $264,650, February, $727,767, March, $523,339. c. Cosh payments for merchandise purchases are budgeted as follows Jaruary, $60,000; February, $342,500, March, $145,500 d. Sales commissions equal to 20% of sales dollars are paid each month. Sales salaries (excluding commissions) are $6,500 per month. e. General and administrative salaries are $12.000 per month. Maintenance expense equals $2,200 per month and is paid in cash. f. New equipment purchases are budgeted as follows; January, $31,200, February, $100,800; and March, $28,800, Budgeted depreciation expense is January, $6,700, February, $7,750; and March, $8,050 9. The company budgets a land purchase at the end of March at a cost of $160,000, which will be paid with cash on the last day of the month h. The company has an agreement with its bank to obtain additional loans as necded. The interest rate is th per month and interest is paid at each month-end based on the beginning-month balance. Partial or full payments on these loans are made on the last day of the month. The company maintains a minimum ending cash balance of $20,500 at the end of each month. i. The income tax rate for the company is 39%. Income taxes on the first quarter's income will not be paid until April 15. Required: Prepare a master budget for the months of January, February, and March that has the following budgets 1. Seles budgets. 2. Merchandise purchases budgets 3. Selling expense budgets. 4. General and odministrative expense budgets. Hint: Depreciation is included in the general and administrative budget for merchandisers 5. Cepral expendirures budgets 6. Cosh budgets 7. Budgeted income statement for entire quarter (not monthly) ended March 31 R. Pilinetert hatanire sheet Aes of Marrh zi DIMSDALE SPORTS CO. Cash Budget \begin{tabular}{|c|c|c|c|c|} \hline & \multicolumn{2}{|c|}{ January } & \multirow[t]{2}{*}{ February } & \multirow[t]{2}{*}{ March } \\ \hline Beginning cash balance & $ & 20,500 & & \\ \hline Add: Cash receipts from sales & & 264,650 & 727,767 & 523,339 \\ \hline Total cash available & & 285,150 & & \\ \hline \multicolumn{5}{|l|}{ Less: Cash payments for: } \\ \hline Merchandise purchases & & 60,000 & 342,500 & 145,500 \\ \hline Sales commissions & & 79,800 & & 128,250 \\ \hline \multicolumn{5}{|l|}{ General \& administrative salaries } \\ \hline \multicolumn{5}{|l|}{ Purchases of equipment } \\ \hline & & & & \\ \hline \\ \hline & & & A3) & \\ \hline \\ \hline \\ \hline \multirow{2}{*}{\multicolumn{2}{|c|}{\begin{tabular}{|l|l|} Total cash payments \\ \end{tabular}}} & 835 & 13 & \\ \hline & & 139,800 & 342,500 & 273,750 \\ \hline \multicolumn{5}{|l|}{ Preliminary cash balance } \\ \hline \multicolumn{5}{|l|}{ Additional loan (loan repayment) } \\ \hline \multicolumn{5}{|l|}{ Ending cash balance } \\ \hline & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline \multicolumn{4}{|l|}{ Purchases of equipment } \\ \hline & & & \\ \hline & & & \\ \hline & & & \\ \hline & & & \\ \hline & & & \\ \hline & & & \\ \hline Total cash payments & 139,800 & 342,500 & 273,750 \\ \hline \multicolumn{4}{|l|}{ Preliminary cash balance } \\ \hline Additional loan (loan repayment) & & 0 & 0 \\ \hline \multicolumn{4}{|l|}{ Ending cash balance } \\ \hline \multicolumn{4}{|c|}{ Loan balance } \\ \hline & January & February & March \\ \hline Loan balance - Beginning of month & $12,000 & & \\ \hline Additional loan (loan repayment) & 0 & & \\ \hline Loan balance - End of month & & & \\ \hline \end{tabular} Required 5 Required 7
