ces Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow: Sales are budgeted at $330,000 for November, $350,000 for December, and $340,000 for January Collections are expected to be 70% in the month of sale and 30% in the month following the sale. The cost of goods sold is 67% of sales. The company desires an ending merchandise inventory equal to 85% of the cost of goods sold in the following month. Payment for merchandise is made in the month following the purchase. Other monthly expenses to be paid in cash are $22,100 Monthly depreciation is $21,900. Ignore taxes. Assets Balance Sheet October 31 Cash Accounts receivable: Merchandise inventory Property, plant and equipment (net of 5603,000 accumulated depreciation) Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity Required: a. Prepare a Schedule of Expected Cash Collections for November and December. b. Prepare a Merchandise Purchases Budget for November and December c. Prepare Cash Budgets for November and December d. Prepare Budgeted Income Statements for November and December e. Prepare a Budgeted Balance Sheet for the end of December. Complete this question by entering your answers in the tabs below. $ 22,900 83,908 187,935 1,013,000 $ 1,307,735 $196,900 710,000 400,835 $ 1,307,735