please just fill out the blank spaces on the excel sheet

PROBLEM 9-18 Page 377 Cash Budget: Income Statement; Balance Sheet102 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 or depreciation Total assets S 9.000 54.000 30,000 207.000 $300,000 Liabilities and Shareholders' Equity Accounts payable Note payable Common shares Retained earnings Total liabilities and shareholders' equity $ 63.000 14,500 180.000 42.500 $300.000 The company is in the process of preparing a budget for May and has assembled the following data: a Sales are budgeted at $200,000 for May of these sales. $60,000 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. Purchases of inventory are expected to total $120,000 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 $40,000. d. Selling and administrative expenses for May are budgeted at $72,000. exclusive of depreciation. These expenses will be paid in cash Depreciation is budgeted at $2,000 for the month The note payable on the April 30 balance sheet will be paid during May, with $100 in interest (All of the interest relates to May) New refrigerating equipment costing $6,500 will be purchased for cash during May. s. During May, the company will borrow $20,000 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. Prepare a cash budget for May. Support your budget with a schedule of expected cash collections from sales and a schedule of expected cash disbursements for merchandise purchases. 2. Prepare a budgeted income statement for May. Use the absorption costing income statement format as shown in Schedule 9. 3. Prepare a budgeted balance sheet as of May 31 A B 1 Problem 9-18 2 Part 1a 3 Assumptions 4 For May 5 Total sales 6 Cash sales 7 Credit sales 8 9 Credit sales collected in month of sale 10 Credit sales collected one month after sale 11 12 Schedule of Expected Cash Collections from Sales 13 14 Cash sales 15 Collections of accounts receivable 16 Beginning accounts receivable 17 May sales 18 Total cash collections 19