\begin{tabular}{|l|l|} \hline \multicolumn{2}{|c|}{ Minden Company } \\ \hline \multicolumn{2}{|c|}{ Cash Budget } \\ \hline Beginning cash balance \\ \hline Add collections from customers & \\ \hline Total cash available & \\ \hline Less cash disbursements: & \\ \hline Purchase of inventory & \\ \hline Selling and administrative expenses & \\ \hline Purchases of equipment & \\ \hline Total cash disbursements & \\ \hline Excess of cash available over disbursements & \\ \hline Financing: & \\ \hline Borrowingnote & \\ \hline Repaymentsnote & \\ \hline Interest & \\ \hline Total financing & \\ \hline Ending cash balance & \\ \hline \hline \end{tabular} The company is in the process of preparing a budget for May and assembled the following data: a. Sales are budgeted at $263,000 for May. Of these sales, $78,900 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 are 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 $193,000 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 $63,000. d. Selling and administrative expenses for May are budgeted at $73,200, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $4,650 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $210 in interest. (All of the interest relates to May.) f. New refrigerating equipment costing $11,900 will be purchased for cash during May. g. During May, the company will borrow $27,200 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. 3. Prepare a cash budget. 4. Prepare a budgeted income statement. 5. Prepare an end-of-month budgeted balance sheet. Prepare a budgeted income statement for May. \begin{tabular}{|c|c|} \hline \multicolumn{2}{|c|}{ Minden Company } \\ \hline Mudgeted Balance Sheet \\ \hline Assets 31 & \\ \hline & \\ \hline & \\ \hline & \\ \hline Total assets & \\ \hline & \\ \hline Liabilities and Stockholders' Equity \\ \hline & \\ \hline \end{tabular} Minden Company is a wholesale distributor of premium European chocolates. The company's balance sheet as of April 30 is given below: The company is in the process of preparing a budget for May and assembled the following data: a. Sales are budgeted at $263,000 for May. Of these sales, $78,900 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 are 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 $193,000 during May. These purchases will all be on account. Forty percen 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