Minden Company Balance Sheet April 30 Assets Cash Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Note payable Common stock Retained earnings Total liabilities and stockholders equity $ 18,500 58,500 40,750 202,000 $ 319,750 $ 67,750 15,800 180,000 56,200 $ 319,750 The company is in the process of preparing a budget for May and has ass a. Sales are budgeted at $263.000 for May. Of these sales, $78,900 will month's credit sales are collected in the month the sales are made, and April 30 accounts receivable will be collected in May. b. Purchases of inventory are expected to total $193,000 during May. The purchases are paid for in the month of purchase, the remainder are pai to suppliers will be paid during May. c The May 31 inventory balance is hudgeted at $63000 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 Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Note payable Common stock Retained earnings Total liabilities and stockholders' equity $ 18,500 58,500 40,750 282.ee $ 319,750 $ 67,75e 15,800 180,000 56,200 $ 319,750 The company is in the process of preparing a budget for May and has assembled the following data: a. Sales are budgeted at $263,000 for May. Of these sales, 578.900 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 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 $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 a Sales are budgeted at $263,000 tor MayOf 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 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 $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 573,200, 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) 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: 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. Req 1 and 2 Reg 3 Reg 4 Reg 5 1. Calculate the expected cash collections from customers for May. 2. Calculate the expected cash disbursements for merchandise purchases for May, $ Total cash collections Total cash disbursements 229,450 144,950 $ 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 collections from customers Total cash available Less cash disbursements Purchase of inventory Selling and administrative expenses Purchases of equipment Total cash disbursements 18,500 229,450 247,950 144.950 73,200 11,900 230,050 17.900 Excess of cash available over disbursements Financing Borrowing-note Repayments-note Interest Total financing Ending cash balance 27 200 15,800 210 43.210 61.110 Req 1 and 2 Reg 3 Req 4 Reg 5 Prepare a budgeted income statement for May. Minden Company Budgeted Income Statement For the Month of May 0 0 $ 0 0 Prepare a budgeted balance sheet as of May 31. Minden Company Budgeted Balance Sheet May 31 Assets Total assets $ 0 Liabilities and Stockholders' Equity Total liabilities and stockholders' equity S 0