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

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	$	16,700
Accounts receivable		75,500
Inventory		37,000
Buildings and equipment, net of depreciation		258,000
Total assets	$	387,200
Liabilities and Stockholders’ Equity
Accounts payable	$	86,750
Note payable		15,700
Common stock		180,000
Retained earnings		104,750
Total liabilities and stockholders’ equity	$	387,200

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

a.	Sales are budgeted at $240,000 for May. Of these sales, $72,000 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 May.
b.	Purchases of inventory are expected to total $118,000 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 $31,500.
d.	Selling and administrative expenses for May are budgeted at $93,500, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $2,400 for the month.
e.	The note payable on the April 30 balance sheet will be paid during May, with $160 in interest. (All of the interest relates to May.)
f.	New refrigerating equipment costing $15,000 will be purchased for cash during May.
g.	During May, the company will borrow $26,600 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.. Explanation: 1-a. Schedule of cash receipts: Collections on account receivable for May sales = 50% × $168,000 = $84,000    Schedule of cash payments for purchases: May purchases = 40% × $118,000 = $47,200 2. Selling and administrative expenses: $93,500 + $2,400 = $95,900 3. Assets: Accounts receivable = 50% × $168,000 = $84,000 Buildings and equipment, net of depreciation = $258,000 + $15,000 – $2,400 = $270,600 Liabilities and stockholders’ equity: Accounts payable = 60% × $118,000 = $70,800 Retained earnings = $104,750 + $20,440 = $125,190