Return to question Problem 8-19 Cash Budget Income Statement, Balance Sheet (LO8-2, LOB-4, LO8-8, LO8-9, LO8-10) Minden Company is a wholesale distributor of premium European chocolates. The company's balance sheet as of April 30 is given below. Minden Company Balance Sheet April 30 Assets Cash $ 17,200 Accounts receivable 58,000 Inventory 48,250 Buildings and equipment, net of depreciation 204,000 Total assets $ 327,450 Liabilities and Stockholders' Equity Accounts payable $ 67,000 Note payable 16,200 Common stock 180,000 Retained earnings 64,250 Total liabilities and stockholders' equity $ 327,450 The company is in the process of preparing a budget for May and has assembled the following data a Sales are budgeted at $253,000 for May of these sales. $75,900 will be for cash, the remainder will be credit sales. One half of a month's credite 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 $140,000 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 $47000 d. Selling and administrative expenses for May are budgeted at $9,000, exclusive of depreciation. These expenses wil be paid in cash. Deprecations budgeted at $2.850 for the month - The note payable on the April 30 balance sheet will be paid during May, with $300 in interest (All of the interest relates to May New refrigerating equipment costing $11.100 will be purchased for cash during May During May, the company will borrow $25.400 from its bank by giving a new note payable to the bank for that amount. The new note wil te doen om 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 1 Answer is not complete 3. Piede uyuya Return to question Answer is not complete. Complete this question by entering your answers in the tabs below. Req 1 and 2 Reg 3 Req 4 Req 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 17,200 222,450 239.650 123,000 93,000 11,100 227.100 12,550 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 (16,200) (300) 25.400 8.900 $ 21.450 Answer is not complete. Complete this question by entering your answers in the tabs below. Req 1 and 2 Req3 Reg 4 Reg 5 Prepare a budgeted income statement for May. Minden Company Budgeted Income Statement For the Month of May Sales Cost of goods sold Gross margin Selling and administrative expenses Net operating income 253 141,250 111,750 3,150 108.000 Not income 108.600