Saved Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow Sales are budgeted at $340,000 for November, $360,000 for December, and $350,000 for January, . Collections are expected to be 75% in the month of sale and 25% in the month following the sale The cost of goods sold is 80% of sales The company desires an ending merchandise inventory equal to 75% 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 $20.200 Monthly depreciation is $20,000 Ignore taxes . $ 21,000 82,000 204,000 996.000 $1,303,000 Balance Sheet October 31 Assets Cash Accounts receivable Merchandise Inventory Property, plant and equipment (net of $586,000 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. $ 195,000 510,000 598.000 $ 1,303,000 Required A Required B Required Required Required E Prepare a Budgeted Balance Sheet for the end of December Balance Sheet Saved Assets Cash Accounts receivable Merchandise inventory Property, plant and equipment (net of $586,000 accumulated depreciation) Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $ 21,000 82,000 204,000 996,000 $ 1,303,000 $ 195,000 510,000 598,800 $ 1,303,000 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. Required A Required B Required C Required D Required E Prepare a Budgeted Balance Sheet for the end of December. Balance Sheet December 31 Assets Cash Accounts receivable Inventory Property.plant and equipment (net of accumulated depreciation) Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $ 0 $ 0