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 has assembled the following data a. Soles are budgeted at $299,000 for Moy. Of these sales. $89.700 will be for cosh; 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 Aptil 30 accounts receivable will be collected in May b. Purchases of inventory are expected to total $169.000 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 poid in the following month All of the Aprit 30 accounts payable to suppliers will be paid during May c. The May 31 inventory balance is budgeted at $42.000 d. Selling ond odministrative expenses for May are budgeted at $89.700, exclusive of depreciation. These expenses will be poid in cash. Depreciation is budgeted at $2,250 for the month 0. The note payoble on the April 30 balance sheet will be paid danng May, with $320 in interest (All of the interest relates to May) i New refrigetating equipment costing $1,200 will be purchased for cash during May a. Sales are budgeted at $299.000 for May. Of these sales. $89.700 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 $169,000 during May. These purchases will all be on account Forty perctrit of al purchases are paid for in the month of purchase, the remainder are paid in the following month. All of the Aprit 30 accounts payable to suppliers will be paid during May. c. The May 31 inventory balance is budgeted at $42,000 d. Selling and administrative expenses for May are budgeted at $89700, exclusive of depreciation. These expenses will be paid in cash Depreciation is budgeted at $2.250 for the month e. The note payable on the April 30 bolance sheet will be paid during May. with $320 in interest. (All of the interest relates to May) f. Now refrigerating equipment costing $7.200 will be purchased for cash during May: 9. During May, the compony will borrow $25,200 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 cosh collections from customers for May 2 Colculate the expected cash disbursements for merchandise purchoses 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 austomers for May. 2. Calculate the expected cash disbursements for merchandise purchases for May
