Assets Cash Minden Company Balance Sheet April 30 Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable No payable Common stock Retained earnings Total liabilities and stockholders' equity $ 9,200 76,250 49,750 228,000 $363,200 $ 63,750 23,900 180,000 95,550 $363,200 The company is in the process of preparing a budget for May and has assembled the fa a. Sales are budgeted at $227,000 for May. Of these sales, $68,100 will be for cash; the month's credit sales are collected in the month the sales are made, and the remaind April 30 accounts receivable will be collected in May. b. Purchases of inventory are expected to total $159,000 during May. These purchases purchases are paid for in the month of purchase; the remainder are paid in the follow to suppliers will be paid during May. c. The May 31 inventory balance is budgeted at $87,500. d. Selling and administrative expenses for May are budgeted at $79,500, exclusive of c cash. Depreciation is budgeted at $6,000 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $105 in f. New refrigerating equipment costing $11,800 will be purchased for cash during May. g. During May, the company will borrow $25,100 from its bank by giving a new note pa note will be due in one year.

\begin{tabular}{|l|r|} \hline \multicolumn{2}{|c|}{ Minden Company } \\ \hline \multicolumn{2}{|c|}{ Budgeted Income Statement } \\ \hline \multicolumn{2}{|c|}{ For the Month of May } \\ \hline Sales & $ \\ \hline Cost of goods sold & 227,000 \\ \hline Gross margin & 159,000 \\ \hline Selling and administrative expenses & 68,000 \\ \hline Net operating income & 79,500 \\ \hline Buildings and equipment, net & (11,500) \\ \hline Net income & 6,000 \\ \hline \end{tabular} Prepare a budgeted balance sheet as of May 31 . Required: 1. Calculate the expected cash collections from customers for May. 2. Calculate the expected cash disbursements for merchandise purchases for May. 3. Prepare a cash budget for May. 4. Prepare a budgeted Income statement for May. 5. Prepare a budgeted balance sheet as of May 31. Complete this question by entering your answers in the tabs below. 1. Calculate the expected cash collections from customers for May. 2. Calculate the expected cash disbursements for merchandise purchases for May. The company is in the process of preparing a budget for May and has assembled the following data: a. Sales are budgeted at $227,000 for May. Of these sales, $68,100 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 recelvable will be collected in May. b. Purchases of inventory are expected to total $159,000 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 $87,500. d. Selling and administrative expenses for May are budgeted at $79,500, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $6,000 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $105 in interest. (All of the interest relates to May) f. New refrigerating equipment costing $11,800 will be purchased for cash during May, g. During May, the company will borrow $25,100 from its bank by giving a new note payable to the bank for that amount. The new note will be due in one year. \begin{tabular}{|c|c|c|} \hline \multicolumn{3}{|l|}{ Minden Company } \\ \hline \multicolumn{3}{|l|}{ Cash Budget } \\ \hline \multicolumn{3}{|l|}{ For the Month of May } \\ \hline Beginning cash balance & $ & 9,200 \\ \hline Add collections from customers & & 155,700 \\ \hline Total cash available & & 164,900 \\ \hline Less cash disbursements: & & \\ \hline Purchase of inventory & & 127,350 \\ \hline Selling and administrative expenses & & 79,500 \\ \hline Purchases of equipment & & 11,800 \\ \hline Total cash disbursements & & 218,650 \\ \hline Excess of cash available over disbursements & & (53,750) \\ \hline Financing: & & \\ \hline Borrowing - note & & 25,100 \\ \hline Repayments-note & & 23,900 \\ \hline Interest & & 105 \\ \hline Total financing & & 49,105 \\ \hline Ending cash balance & $ & (4,645) \\ \hline \end{tabular} Req 1 and 2 Req 4