Please fill out the charts for required A, B, C, D, E.

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 70% in the month of sale and 30% in the month following the sale. - The cost of goods sold is 68% of sales. - The company desires an ending merchandise inventory equal to 65% 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 $19,900. - Monthly depreciation is $19,700. - Ignore taxes. Prepare a Schedule of Expected Cash Collections for November and Decembe Prepare a Merchandise Purchases Budget for November and December. Prepare Cash Budgets for November and December. Prepare Budgeted Income Statements for November and December. Prepare a Budgeted Balance Sheet for the end of December