Minden Company Balance Sheet April 30 Assets Cash $ 10.eee Accounts receivable 62.750 Inventory 32,750 Buildings and equipment, net of 219.eee depreciation Total assets $324,500 Liabilities and Stockholders' Equity Accounts payable $ 69,000 Note payable 22,700 Common stock 180.000 Retained earnings 52.800 Total liabilities and $324,500 stockholders' equity The company is in the process of preparing a budget for May and has assembled the following data: a Sales are budgeted at $254,000 for May, or these sales. $76,200 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 $137,000 during May. These purchases will 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 $45.000. d. Selling and administrative expenses for May are budgeted at $98,400, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $5,550 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $350 in interest. All of the interest relates to May) New refrigerating equipment costing $8,700 will be purchased for cash during May. 9. During May, the company wil borrow $27.400 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. Calculate the expected cash collections 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. Req 1 Reg 3 Reg 4 Reg 5 and 2 1. Calculate the expected cash collections for May. 2. Calculate the expected cash disbursements for merchandise purchases for May. Total cash collections Total cash disbursements Purchases of inventory are expected to total $137000 during May. These purchases w 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 Apr 30 accounts payable to suppliers will be paid during May. The May 31 Inventory balance is budgeted at $45,000. d Selling and administrative expenses for May are budgeted at $98.400, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $5,550 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $350 in interest. (All of the interest relates to May) t New refrigerating equipment costing $8.700 Wibe purchased for cash during May. During May, the company will borrow $27.400 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. Calculate the expected cash collections 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. Req 1 Reg 3 Req 4 Req 5 Prepare a cash budget for May. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Minden Company Cash Budget For the Month of May Beginning cash balance Add collection from customers Total cash available Less cash disbursements: Purchase of inventory Selling and administrative expenses Purchases of equipment Total cash disbursements Excess of cash available over disbursements Financing Borrowing note Repayments-note Interest Total financing Ending cash balance $ a Sales are budgeted at $254 000 for May of these cales. $76.200 wibe 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 $137,000 during May. These purchases will 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 $45,000 d. Selling and administrative expenses for May are budgeted at $98,400, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $5,550 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $350 in interest. All of the Interest relates to May) t New refrigerating equipment costing $8.700 will be purchased for cash during May. 9. During May, the company will borrow $27.400 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. Calculate the expected cash collections 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. Reg! Req3 Re4 Reg 5 --- Prepare a budgeted income statement for May. Minden Company Budgeted Income Statement For the Month of May a Sales are budgeted at $254,000 for Mayor these salles. $76.200 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 webe collected in May b. Purchases of inventory are expected to total $137,000 during May. These purchases will 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 $45,000 d. Selling and administrative expenses for May are budgeted at $98,400, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $5,550 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $350 in interest. All of the interest relates to May) t New refrigerating equipment costing $8.700 will be purchased for cash during May 9. During May, the company wil borrow $27.400 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. Calculate the expected cash collections 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. Req3 Reg 4 Req5 and 2 Prepare a budgeted balance sheet as of May 31. Minden Company Budgeted Balance Sheet May 31 Assets Total assets Liabilities and Stockholders' Equity Total abilities and stockholders' equity