Wheeling Company is a merchandiser that provided a balance sheet as of September 30 as shown below: Ine company is in the process of preparing a budget for October and has assembled the following data: 1. Sales are budgeted at $380.000 for October and $390,000 for November, Of these sales, 35% will be for cash, the remainder will be credit sales. Forty percent of a month's credit sales are collecfed in the month the sales are macte, and the remaining 60% is collected in the following month. All of the September 30 accounts receivable will be collected in October. 2. The budgeted cost of goods sold is always 45% of sales and the ending merchandise linventory is always 30% of the following month's cost of goods sold 3. All merchandise purchases are on account. Thirty percent of all purchases are paid for in the month of purchase and 70 s are paid for in the following month. All of the September 30 accounts payable to suppliers will be pald during October. 4. Selling and administrative expenses for October are budgeted at $79,600, exclustve of depreciation. These expenses will be paid in cash. Deprectation is budgeted at $2,440 for the month. 2. Assume the following changes to the underlying budgeting assumptions: (7) 505 of a month's credit sales are collected in the month the sales are made and the remaining 50% is collected in the following month, (2) the ending merchandise inventory is always 10% of the following month's cost of goods sold, and (3) 20% of all purchases are pild for in the month of purchase and 80% are paid for in the following month. Using these new assumptions, calculate or prepare the following: a. The budgeted cash collections for October. b. The budgeted merchandise purchases for Octobet. c. The budgeted cash disbursements for merchandise purchases for October. d. Net operating income for the month of Octobef. c. A budgeted batarice sheetatoctober 31