Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data regarding the store's operations follow:

• Sales are budgeted at $370,000 for November, $390,000 for December, and $380,000 for January.
• Collections are expected to be 80% in the month of sale and 20% in the month following the sale.
• The cost of goods sold is 71% of sales.
• The company desires an ending merchandise inventory equal to 80% 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 $21,100.
• Monthly depreciation is $20,900.
• Ignore taxes.

Balance Sheet October 31
Assets
Cash	$	21,900
Accounts receivable		82,900
Merchandise inventory		210,160
Property, plant and equipment (net of $607,000 accumulated depreciation)		1,017,000
Total assets	$	1,331,960
Liabilities and Stockholders' Equity
Accounts payable	$	195,900
Common stock		600,000
Retained earnings		536,060
Total liabilities and stockholders' equity	$	1,331,960

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.