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 $ 14,6ee Accounts receivable 55, eee Inventory 43,500 Buildings and equipment, net of depreciation 223, eee Total assets $ 336,100 Liabilities and Stockholders' Equity Accounts payable $ 74,5e8 Note payable 15, eee Common stock 180, eee Retained earnings 66,600 Total liabilities and stockholders' equity $336,109 The company is in the process of preparing a budget for May and has assembled the following data: a. Sales are budgeted at $244.000 for May. Of these sales. $73.200 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 th April 30 accounts receivable will be collected in May. b. Purchases of inventory are expected to total $130,000 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 payab to suppliers will be paid during May. c. The May 31 inventory balance is budgeted at $40,500. d. Selling and administrative expenses for May are budgeted at $84.300. exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $3,950 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $430 in interest. (All of the interest relates to May.) f. New refrigerating equipment costing $7,800 will be purchased for cash during May. g. During May, the company will borrow $20.700 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. Reg 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 Req 1 and 2 Req3 > Common stock Retained earnings Total liabilities and stockholders' equity 180, eee 66,600 $ 336,1ee -6 The company is in the process of preparing a budget for May and has assembled the following data: 02-56:18 a. Sales are budgeted at $244.000 for May. Of these sales. $73.200 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 $130,000 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 $40.500. d. Selling and administrative expenses for May are budgeted at $84.300. exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $3.950 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $430 in interest. (All of the interest relates to May.) f. New refrigerating equipment costing $7,800 will be purchased for cash during May. g. During May, the company will borrow $20,700 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 Req31 Reg 4 Reg 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 collections 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: Borrowingnote Repayments-note Interest Total financing Ending cash balance AM 4 (FINAL) - CH 8, 9, 10 26 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 $ 14,600 55, eee 43,5ee 223, cea $ 336,100 02:55:54 $ 74,500 15, Bee 180, eee 66,609 $ 336,100 The company is in the process of preparing a budget for May and has assembled the following data: a. Sales are budgeted at $244.000 for May. Of these sales. $73.200 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 $130,000 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 $40.500. d. Selling and administrative expenses for May are budgeted at $84.300. exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $3,950 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $430 in interest. (All of the interest relates to May.) f. New refrigerating equipment costing $7,800 will be purchased for cash during May. g. During May, the company will borrow $20.700 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 Prepare a budgeted income statement for May. Minden Company Budgeted Income Statement For the Month of May EXAM 4 (FINAL) - CH 8, 9, 10 A Saved The company is in the process of preparing a budget for May and has assembled the following data: 26 8 02:55:15 a. Sales are budgeted at $244.000 for May. Of these sales. $73.200 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 $130,000 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 $40.500. d. Selling and administrative expenses for May are budgeted at $84.300.exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $3.950 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $430 in interest. (All of the interest relates to May.) f. New refrigerating equipment costing $7,800 will be purchased for cash during May g. During May, the company will borrow $20,700 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 Prepare a budgeted balance sheet as of May 31. Minden Company Budgeted Balance Sheet May 31 Assets Total assets $ Liabilities and Stockholders' Equity Total liabilities and stockholders' equity