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 Estisated Balance Sheet December 31, 2019 Assets Cash $ 36,000 Accounts receivable 525,000 Inventory 150,000 Total current assets $ 711,000 Equipment 540,000 Less: Accumulated depreciation 67. See Equipment, net 472,500 Total assets $1,183,5e Liabilities and Equity Accounts payable $360,000 Bank loan payable 15, Bee Taxes payable (due 3/25/2020) 90,00 Total liabilities $ 465.000 Common stock 472,588 Retained earnings 246,00 Total stockholders' equity 718,500 $1,183,500 Total liabilities and equity 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 $30 per unit and resold for $55 per unit. The expected inventory level of 5,000 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, 7000 units, February 9,000 units, March 11,000 units and April 10,000 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 of sale. For the December 31, 2019, accounts miested in January 2020 and the remaining $400,000 is collected in February 2020 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 $30 per unit and resold for $55 per unit. The expected inventory level of 5.000 units on December 31, 2019. is more than managements desired level which is 20% of the next month's expected sales (in units). Expected sales are January, 7000 units: February 9.000 units; March 11.000 units, and April 10,000 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 of sale. For the December 31, 2019, accounts receivable balance, $125.000 is collected in January 2020 and the remaining $400.000 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 after the month of purchase. For the December 31, 2019, accounts payable balance. $80,000 is paid in January 2020 and the remaining $280,000 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 $144,000 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 folowing 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 Q. The company plans to buy land at the end of March at a cost of $150,000, which will be paid with cash on the last day of the month h. The company has a working arrangement with its bank to obtain additional loans as needed. The interest rate is 12$ per year and interest is paid at each month-end based on the beginning balance. Partial or for payments on these loans can be made on the last day of the month. The company has agreed to maintains minimum endng cash balance of $25,000 at the end of each month 1. The income tax rate for the company is 40% income taxes on the first Quarter's income will not be paid until April 15 Required: Prepare a master budget for each of these tree months of 2020: nclude 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 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. Answer is not complete. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 6 Calc Required 7 Required 8 Monthly cash budgets. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign DIMSDALE SPORTS CO. Cash Budget January, February, and March 2020 January February March Beginning cash balance $ 38.000 Cash receipts from customers 221.250 097.000 480.500 Total cash available 257 250 Cash payments for