Dimsdale Sports, a merchandising company reports the following balance sheet at December 31 DTMSDALE SPORTS COMPANY Balance Sheet December 31 Aset Cash sese Accounts receivable 520.000 Laventory 15 000 Equipment $ 528.000 Les Accumulated depreciation 60,000 Equipment ne 462 Tot assets 410711500 Liabilis and Culty Llabile Accounts payable 05.000 Loan payable 2000 Taxes payable du March 25 90.000 34560 Ulty Co to 3474,00 Netining 1200 Tots stochoduity TO ALL MAN To prepare a master budget for January February and March use the following formation ce month a. The company's single product is purchased for $20 por it and yesal959 Valentovelo 250 on December 315 more than managements desired level with 20 mont budget a Budget sale are January 7,500 unite February 9.500 units Marsh 10750 units and 0500 are och b. Cash receipts from sales are budgeted as follows $275.825 Forum WWW c. Cash payments for merchandise purchases are budgeted NOWN FO NDO MC 105409 d. Sales commissions equal to 20% of als dollar pulach month 500 DO e. Gone and admite salaries are $13.000 por mor Marico WOO 2000 Mondo New equipment purchases are budovted a follow 53840AOW $96.000 M00 depreciation expenses January 5.900 Foby 56.900 MS52725 9. The company budgets a land purchase of the end of March 1145.000 dan orth any of the mont h. The company has an agreement with its bank to bratradation on that and rarosti bold stach month and becod on the beginning to balance Partnomanalmadena day of the month the company maintains a minimum og stence of $20.500 athan mo The Income tax rate for the companys 37 Income Tax an metro quando com boal Required Prepare a master boget for the monthsary And More than the following budget 1. Sales budgets 2. Merchandise ourchases budgets 2. Selling expense bodgets 4. Goners and administrative expense budget Depecanon included the opera and are budget for merchandise 5. Capital expenditures budges 6. Ces budgets 7 budgeted income statement foretre quarterhot moarded March 31 B. Budete balance sheet as of Mar 31 DIMSDALE SPORTS CO. Budgeted Income Statement For Three Months Ended March 31 45 Selling general and administrative expenses Total operating expenses