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	$ 9,600
Accounts receivable	54,750
Inventory	53,750
Buildings and equipment, net of depreciation	214,000
Total assets	$ 332,100
Liabilities and Stockholders Equity
Accounts payable	$ 70,500
Note payable	18,100
Common stock	180,000
Retained earnings	63,500
Total liabilities and stockholders equity	$ 332,100

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

Sales are budgeted at $257,000 for May. Of these sales, $77,100 will be for cash; the remainder will be credit sales. One-half of a months credit sales are collected in the month the sales are made, and the remainder are collected in the following month. All of the April 30 accounts receivable will be collected in May.

Purchases of inventory are expected to total $121,000 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.

The May 31 inventory balance is budgeted at $31,000.

Selling and administrative expenses for May are budgeted at $83,700, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $2,800 for the month.

The note payable on the April 30 balance sheet will be paid during May, with $340 in interest. (All of the interest relates to May.)

New refrigerating equipment costing $13,100 will be purchased for cash during May.

During May, the company will borrow $22,000 from its bank by giving a new note payable to the bank for that amount. The new note will be due in one year.

Required:

For May:

1. Calculate the expected cash collections from customers.
2. Calculate the expected cash disbursements for merchandise purchases. Explicitly say this one
3. Prepare a cash budget.
4. Prepare a budgeted income statement.
5. Prepare an end-of-month budgeted balance sheet.