Dimsdale Sports, a merchandising company, reports the following balance sheet at December 31 . 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 than 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. Cash payments for merchandise purchases ore budgeted as follow5: January, $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 needed. The interest rate is 1% 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 budger for the months of January, February, and March that has the following budgets: 1. Sales budgets: 2. Merchandise purchases budgets. 3. Selling expense budgets. 4. General and administrative expense budgets. Hint: Depreciation is included in the general and administrative budget for merchandisers. 5. Copital expenditures budgets 6. Cash budgets. 7. Budgeted income statement for entire quarter (not monthly) ended March 31. 8. Budgeted balance sheet as of March 31 . Prepare a master budget for the months of January. February, and March that has the following budgets: 1. Sales budgets. 2. Merchandise purchases budgets. 3. Selling expense budgets. 4. General and administrative expense budgets. Hint Depreciation is included in the general and administrative budget for merchandisers. 5. Capital expenditures budgets. 6. Cash budgets. 7. Budgeted income statement for entire quarter (not monthly) ended March 31. 8. Budgeted balance sheet as of March 31 . Complete this question by entering your answers in the tabs below. Sales budgets. Complete this question by entering your answers in the tabs below. Merchandise purchases budgets. Complete this question by entering your answers in the tabs below. Selling expense budgets. 8. Budgeted balance sheet as of March 3i. Complete this question by entering your answers in the tabs below. General and administrative expense budgets. Hint: Depreciation is included in the general and administrative budget for merchandisers. 6. Cash budgets 7. Budgeted income statement for entire quarter (not monthly) ended March 31. 8. Budgeted balance sheet as of March 31. Complete this question by entering your answers in the tabs below. Capital expenditures budgets. 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.) \begin{tabular}{|c|c|c|c|} \hline Less: Cash payments for: & & & \\ \hline & & & \\ \hline & & & \\ \hline & & & \\ \hline & & 0 & \\ \hline & & & \\ \hline & & 40 & \\ \hline & +2 & & \\ \hline & & 20 & \\ \hline & & +4 & \\ \hline & & & \\ \hline Total cash payments & 0 & 0 & \\ \hline Preliminary cash balance & & & +8 \\ \hline & & & \\ \hline Ending cash balance & & & \\ \hline & 2 & 3 & \\ \hline & balance & & \\ \hline & January & February & March \\ \hline Loan balance - Beginning of month & & & \\ \hline Additional loan (loan repayment) & +2 & & 81 \\ \hline Loan balance - End of month & & & 8 \\ \hline \end{tabular} Required 5 Required 7 dollar.) Budgeted balance sheet as of March 31. (Round your final answers to the nearest whole dollar.) \begin{tabular}{|l|l|l|} \hline \multicolumn{2}{|c|}{ Budgeted Balance Sheet } \\ \hline Assets & & \\ \hline & & \\ \hline & & \\ \hline & & \\ \hline & & \\ \hline & & \\ \hline & & \\ \hline Equipment, Net current assets & & \\ \hline Total assets & & \\ \hline Liabilities and Equity & & \\ \hline Liabilities & & \\ \hline & & \\ \hline & & \\ \hline Total liabilities & & \\ \hline Stockholders' Equity & & \\ \hline & & \\ \hline \end{tabular} Required 7
