Solve for 6,7,8 only and that wrong ones specially

Problem 20-8AA Merchandising: Preparation of a complete master budget LO P4 Near the end of 2019, the management of Dimsdale Sports Co., a merchandising company, prepared the following estimated balance sheet for December 31, 2019. DIMSDALE SPORTS COMPANY Estimated Balance Sheet December 31, 2019 Assets Cash $ 35,000 Accounts receivable 520,000 Inventory 110,000 Total current assets $ 665,000 Equipment 564,000 Less: Accumulated depreciation 70,500 Equipment, net 493,500 Total assets $1,158,500 Liabilities and Equity Accounts payable $355,000 Bank loan payable 13,000 Taxes payable (due 3/15/2020) 90,000 Total liabilities $ 458,000 Common stock 470,500 Retained earnings 230,000 Total stockholders' equity 700,500 Total liabilities and equity $1,158,500 To prepare a master budget for January, February, and March of 2020, management gathers the following information a. The company's single product is purchased for $20 per unit and resold for $56 per unit. The expected inventory level of 5,500 units on December 31, 2019, is more than management's desired level, which is 20% of the next month's expected sales (in units). Expected sales are January 7,250 units; February, 8,500 units; March, 10,500 units; and April 10,500 units. b. Cash sales and credit sales represent 20% and 80%, respectively, of total sales. Of the credit sales, 61% is collected in the first month after the month of sale and 39% in the second month after the month of sale. For the December 31, 2019, accounts receivable balance, $125,000 is collected in January 2020 and the remaining $395,000 is collected in February 2020. c. Merchandise purchases are paid for as follows: 20% in the first month after the month of purchase and 80% in the second month c. Merchandise purchases are paid for as follows: 20% in the first month after the month of purchase and 80% in the second month 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, 2019, accounts payable balance, $60,000 is paid in January 2020 and the remaining $295,000 is paid in February 2020. d. Sales commissions equal to 20% of sales are paid each month. Sales salaries (excluding commissions) are $60,000 per year. e. General and administrative salaries are $156,000 per year. Maintenance expense equals $2,000 per month and is paid in cash. f. Equipment reported in the December 31, 2019, balance sheet was purchased in January 2019. 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, $36,000; February, $96,000; and March, $28,800. 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 g. The company plans to buy land at the end of March at a cost of $155,000, which will be paid with cash on the last day of the month. h. The company has a working arrangement with its bank to obtash 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 $26,000 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 each of the first three months of 2020; 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, 2020. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 6 Calc Cash Bud Required 7 Required 8 Monthly 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.) DIMSDALE SPORTS CO. Cash Budget January, February, and March 2020 January February March Beginning cash balance Total cash available Cash payments for 0 Total cash payments Preliminary cash balance 0 0 Total cash payments Preliminary cash balance Ending cash balance Check my work mode : This shows what is correct or incorrect for the work you have completed so far. It does not indicate compl O OO DIMSDALE SPORTS CO. Budgeted Income Statement For Three Months Ended March 31, 2020 Sales $1,470,000 Cost of goods sold 525,000 Gross profit 945,000 Operating expenses Sales commissions expense $ 294,000 Sales salaries expense 15.000 General administrative salaries 39,000 Maintenance expense 6.000 Depreciation expense 26,0753 Interest expense 130 OOO Total operating expenses Income before taxes Income tax expense 380,205 564.795 220,270 $ 344,525 Not income DIMSDALE SPORTS CO. Budgeted Balance Sheet March 31, 2020 $ 173,558 618,912 42,000 $.834,470 155,000 724.800 96,575 Assets Cash Accounts receivable Merchandise Inventory Total current assets Land Equipment Accumulated depreciation Equipment, not Total assets Liabilities and Equity Liabilities Accounts payable Bank loan payable Income taxes payable Total abilities Stockholders' Equity Common stock Retained earnings Total Stockholders' Equity Total Labies and Equity 628,225 $1,617,695 $ 352 400 220.270 572,670 470,500 574,5253 1.045,025 $1,617,695