a. The cash balance on December 1 is $53,400. b. Actual sales for October and November and expected sales for December are as follows: Cash sales Sales on account October $ 77,000 $ 435,000 November $ 81,200 $ 538,000 December $ 87,800 $ 644,000 Sales on account are collected over a three-month period as follows: 20% collected in the month of sale, 60% collected in the month following sale, and 18% collected in the second month following sale. The remaining 2% is uncollectible. c. Purchases of inventory will total $341,000 for December. Thirty percent of a month's inventory purchases are paid during the month of purchase. The accounts payable remaining from November's inventory purchases total $165,000, all of which will be paid in December d. Selling and administrative expenses are budgeted at $516,000 for December. Of this amount, $94,900 is for depreciation. e. A new web server for the Marketing Department costing $121,500 will be purchased for cash during December, and dividends totaling $13,000 will be paid during the month. f. The company maintains a minimum cash balance of $20,000. An open line of credit is available from the company's bank to increase its cash balance as needed. Required: 1. Calculate the expected cash collections for December. 2. Calculate the expected cash disbursements for merchandise purchases for December. 3. Prepare a cash budget for December. Indicate in the financing section any borrowing that will be needed during the month. Assume that any interest will not be paid until the following month