Problem 8-19 (Algo) Cash Budget; Income Statement: Balance Sheet (LO8-2, LO8-4, LO8-8, L08-9, LO8- 10] Minden Company is a wholesale distributor of premium European chocolates. The company's balance sheet as of April 30 is given below Mindent Company Balance Sheet April 30 5 15,100 74,750 51,750 233,000 5 374,600 Cash Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Note payable Con stock Metained earnings Total liabilities and stockholders' equity 74,000 11,500 180.000 109,100 $ 374,600 The company is in the process of preparing a budget for May and has assembled the following data: Sales are budgeted at $275,000 for May of these sales, $82,500 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 $214,000 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 The May 31 inventory balance is budgeted at $87,000. d Selling and administrative expenses for May are budgeted at $81,300, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $2,750 for the month e The note payable on the April 30 balance sheet will be paid during May, with $585 in interest (All of the interest relates to May) The May 31 inventory balance is budgeted at $87000 d. Selling and administrative expenses for May are budgeted at $81,300, exclusive of depreciation. These expenses will be paid in Cash Depreciation is budgeted at $2,750 for the month e The note payable on the April 30 balance sheet will be paid during May, with $585 in interest (All of the interest relates to May.) New refrigerating equipment costing $10,800 will be purchased for cash during May g During May, the company will borrow $20,800 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 Reqs 1. Calculate the expected cash collections from customers for May 2. Calculate the expected cash disbursements for merchandise purchases for May. Total cash collections Tot cash diskursements $ 253,750 $ 159,600 Rand Reg 3 > 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 Req3 Req 4 Req 5 Prepare a cash budget for May. (Cash deficiency, repayments and interest should be indicated by a minus sign.) $ 15,100 253,750 268,850 Minden Company Cash Budget For the Month of May Beginning cash balance Add collections from comers 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 159,600 81,300 10,800 251,700 17,150 20,800 (11,000) (585) 9,215 26,365 $ Req 1 and 2 Req 4 > Complete this question by entering your answers in the tabs below. Req 1 and 2 Req3 Reg 4 Req 5 Prepare a budgeted income statement for May. Minden Company Budgeted Income Statement For the Month of May Sales $ Beginning inventory 275,000 51,750 223,250 223,250 $ 223,250 complete this question by entering your answers in the tabs perow. Req 1 and 2 Req3 Req 4 Req 5 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