At December 31, the balance in accounts receivable is SI0,000, which represents thc uncollected portion of December sales. The company desires merchandise inventory- equal to 30% of the next month's sales in units. The December 31 balance of merchandise inventory is 340 units, and inventory cost is $10 per unit. Forty percent of the purchases are paid in thc month of purchase and 60% are paid in the following month. At December 31, thc balance of Accounts Payable is $8,000, which represents the unpaid portion of December's purchases. Operating expenses are paid in the month incurred and consist of: Sales commissions (10% of sales) Freight (2% of sales) Office salaries ($2,400 per month) Rent ($4,800 per month) Depreciation expense is $4,000 per month. The income tax rate is 40%, and income taxes will be paid on April 1. A minimum cash balance of $10,000 is required, and thc cash balance at December 31 is $10,200. Loans are obtained at the end of a month in which a cash shortage occurs. Interest is 1% per month, based on thc beginning of thc month loan balance, and must be paid cach month. If the ending cash balance exceeds the minimum, the excess will be applied to repaying any outstanding loan balance. At December 31, the loan balance is $0. Prepare a master budget (round all dollar amounts to thc nearest whole dollar) for each of the months of January, February, and March that includes the: Sales budget Schedule of cash receipts Merchandise purchases budget Schedule of cash disbursements for merchandise purchases Schedule of cash disbursements for selling and administrative expenses (combined) Cash budget, including information on thc loan balance 3udgeted income statement for the quarter