Problem 20-8B

Near the end of 2015, the management of Isle Corp.,a merchandising company, prepared the following estimated balance sheet for December 31, 2015.

Assets
Cash	$36,000
Account receivable	525,000
Inventory	150,000
Total current assets		$711,000
Equipment	540,000
Less: Accumulated depreciation	67,500
Equipment, net		472,500
Total assets		$1,183,500

Liabilities and Equity
Account payable	$360,000
Banks loan payable	15,000
Taxes payable(due 03/15/2016)	90,000
Total liabilities		$465,000
Common stock	472,500
Retained earnings	246,000
Total stockholder's equity		718,500
Total liabilities and equity		$1,183,500

To prepare a master budget for January, February, and March of 2016, management gathers the following information.

a. Isle Corp.'s single product is purchased for $30 per unit and resold for $45 per unit. The expected inventory level of 5,000 unit on December 31, 2015, is more than management's desired level for 2016 which is 25% of the next month's expected sales (in units). Expected sales are: January, 6,000 units; February, 8,000 units; March 10,000 units; and April, 9,000 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 sale. For the $525,000 accounts receivable balance at December 31, 2015, $315,000 is collected in January 2014 and remaining $210,000 is collected in February 2016.

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 $360,000 accounts payable balance at December 31, 2015, $72,000 is paid in January 2016 and the remaining $288,000 is paid in February 2016.

d. Sales commissions equal to 20% of sales are paid each month. Sales salaries (excluding commissions) are $90,000 per year.

e. General and administrative salaries are $144,000 per year. Maintenance expense equal $3,000 per month and is paid cash.

f. Equipment reported in the December 31, 2015, balance sheet was purchased in January 2015. 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, $72,000; February, $96,000; and March, $28,800. This equipment will be depreciated using 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.

g. The company plans to acquire land at the end of March at a cost of $150,000, which will be paid with cash on the last day of the month.

h. Isle Corp. 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. Isle has agreed to maintain a minimum ending cash balance of $36,000 in each month.

i. The income tax rate for the company is 40%. Income taxes on the first quarter's income will not be paid untill April 15.

REQUIRED

Prepare a master budget for each of the first three months of 2016; include the following component budgets( show supporting calculation as needed, and round amounts to the nearest dollar);

1. Monthly sales budgets (showing both budgeted unit sales and dollar sales).

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, 2016.