Minden Company is a wholesale distributor of premium European chocolates. The company's balance sheet as oprril 30 is given below: Milden Company Balance Sheet Apri 30 Assets Cash $ 11,500 Accounts receivable 54,750 Inventory 4?,000 Buildings and equipment, net of depreciation 220,000 Total assets $ 343,250 Liabilities and StockholdersI Equity Accounts payable $ T0,?50 Note payable 10,000 Common stock 180,000 Retained earnings T1000 Total liabilities and stockholders' equity $ 343,250 The company is in the process of preparing a budget for May and has assembled the following data: a. Sales are budgeted at $290,000 for May. Gfthese sales, $8?,000 will be for cash; the remainder will be credit sales. lCine-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 May. b. Purchases of inventory are expected to total $210,000 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 $100,500. d. Selling and administrative expenses for May are budgeted at $95,300, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $5,000 for the month. e. The note payable on the April 30 balance sheet will be paid during May. with $450 in interest. (All of the interest relates to May] f. New refrigerating equipment costing H.600 will be purchased for cash during May. g. During May, the company will borrow $23,?00 from its bani: by giving a new note payable to the bank for that amount The new note will be due in one year. Required: 'ia. Prepare a schedule of expected cash collections from sales and a schedule of expected cash disb u rsements for merch andise purchases. 0 Answer is complete and correct. Cash salesMay $01000 Collections on account receivable: April 30 balance 54,?50