You have been asked to prepare a December cash budget for Ashton Company, a distributor of exercise equipment. The following information is available about the company's operations: a. The cash balance on December 1 is $47, 600. b. Actual sales for October and November and expected sales for December are as follows: 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 $351,000 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 $194, 500, all of which will be paid in December. d. Selling and administrative expenses are budgeted at $512,000 for December. Of this amount $81, 400 is for depreciation. e. A new web server for the Marketing Department costing $104,000 will be purchased for cash during December, and dividends totaling $11, 500 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 bolster the cash position as needed. Prepare a schedule of expected cash collections for December. Prepare a schedule of expected cash disbursements for merchandise purchases for December