Minden Company is a wholesale distributor of premium European chocolates. The company's balance sheet as of April 30 is given below: Minden Company Balance Sheet April 30 Assets Cash Accounts receivable Inventory Buildings and equipment, net of depreciation $ 18,500 58,500 40,750 202,000 Total assets $ 319,750 Liabilities and Stockholders' Equity Accounts payable Note payable Common stock Retained earnings $67,750 15,800 180,000 56,200 Total liabilities and stockholders' equity $ 319,750 The company is in the process of preparing a budget for May and has assembled the following data a. Sales are budgeted at $263,000 for May. Of these sales, $78,900 will be for cash, the remainder will be credit sales. One-half of a month's credit sales are collected in the month the sales are made, and the remainder is collected in the following month. All of the April 30 accounts receivable will be collected in b. Purchases of inventory are expected to total $193,000 during May. These purchases will all be on account. Forty percent of all purchases are paid for in the month of purchase; the remainder are paid in the following month. All of the April 30 accounts payable to suppliers will be paid during May C. The May 31 inventory balance is budgeted at $63,000 d. Selling and administrative expenses for May are budgeted at $73,200, exclusive of depreciation. These e. The note payable on the April 30 balance sheet will be paid during May, with $210 in interest. (All of the f. New refrigerating equipment costing $11,900 will be purchased for cash during May expenses will be paid in cash. Depreciation is budgeted at $4,650 for the month interest relates to May.) g. During May, the company will borrow $27,200 from its bank by giving a new note payable to the bank for that amount. The new note will be due in one year Required: 1-a. Prepare a schedule of expected cash collections from sales and a schedule of expected cash disbursements for merchandise purchases Minden Company Schedule of Expected Cash Collections Cash sales-May Collections on account receivable April 30 balance May sales Total cash receipts