Minden Company is a wholesale distributor of premium European chocolates. The companys balance sheet as of April 30 is given below:

Minden Company Balance Sheet April 30

Assets

Cash

$

9,000

Accounts receivable

54,000

Inventory

30,000

Buildings and equipment, net of depreciation

207,000

Total assets

$

300,000

Liabilities and Stockholders Equity

Accounts payable

$

63,000

Note payable

14,500

Common stock

180,000

Retained earnings

42,500

Total liabilities and stockholders equity

$

300,000

The company is in the process of preparing a budget for May and has assembled the following data:

a.	Sales are budgeted at $220,000 for May. Of these sales, $60,000 will be for cash; the remainder will be credit sales. Each months credit sales are collected 60% in the month of sale and 40% in the month following the sale. All of the April 30 accounts receivable will be collected in May.
b.	Purchases of inventory are expected to total $120,000 during May. These purchases will all be on account. The company pays for 50% of its merchandise purchases in the month of the purchase and the remaining 50% in the month following the purchase. All of the April 30 accounts payable to suppliers will be paid during May.
c.	The May 31 inventory balance is budgeted at $40,000.
d.	Selling and administrative expenses for May are budgeted at $72,000, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $2,000 for the month.
e.	The note payable on the April 30 balance sheet will be paid during May, with $100 in interest. (All of the interest relates to May.)
f.	New refrigerating equipment costing $6,500 will be purchased for cash during May.
g.	During May, the company will borrow $20,000 from its bank by giving a new note payable to the bank for that amount. The new note will be due in one year. 1-a Prepare a schedule of expected cash collections from sales and a schedule of expected cash disbursements for merchandise purchases.. 1-b. Prepare a cash budget for May. 2. Prepare a budgeted income statement for May 3. Prepare a budgeted Balance sheet as of May 31st.