(12 points) Weldon Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow: - The company sells each unit for $55. Budgeted Sales: - Collectuons are expected to be 70% in the month of sale, 30% in the month following the sale. - The A/R balance at September 30th will be collected in full in October. - The cost of the merchandise is $43 per unit. - In addition to meeting the current month's sales demand, management wants to maintain and ending inventory balance of 10% of the next month's sales. - The beginning inventory balance at October 1 st is 3,200 units. - Payment for merchandise is made as follows: 1/2 paid in the month of the purchase, 1/2 paid the month following the purchase. - The A/P balance at September 30th will be paid in full in October. - A dividend was paid in Ottober for $550,000. - Minimum cash balance is $100,000. - The company has a line of credit for $500,000 at an annual interest rate of 12%. You can borrow any amount to get to the minimum of $100,000. - Loans are taken out on first day of month borrowed and repaid at the end of the quarter with interest. Balance Sheet Balance Sheet September 30 Required: a. Prepare a Sales Budget for October, November, December, and Quarter. b. Prepare a Schedule of Expected Cash Collections for Octeber, November, December, and Quarter. c. Prepare a Merchandise Purchases Budget for October, November, December, and Quarter. d. Prepare a Schedule of Expected Cash Disbursements for October, November, December, and Quarter. e. Prepare Cash Budgets for October, November, December, and Quarter. w1 - a at - Pnrchacos Rndrat Cach Rudrat