The marketing department of Jessi Corporation has submitted the following sales forecast for the upcoming fiscal year (all sales are on account):

Minden Company is a wholesale distributor of premium European chocolates. The company's balance sheet as 30 is given below: Minden Company Balance Sheet April 30 Assets Cash $ 18,500 Accounts receivable 58,500 Inventory 40,750 Buildings and equipment, net of 202,000 depreciation Total assets $319,750 Liabilities and Stockholders' Equity Accounts payable $ 67,750 Note payable 15,800 Common stock 180,000 Retained earnings 56,200 Total liabilities and $319,750 stockholders' equity The company is in the process of preparing a budget for May and has assembled the following data: a. Sales are budgeted at $263,000 for May. Of these sales, $78,900 will be for cash; the remainder will be credit One-half of a month's credit sales are collected in the month the sales are made, and the remainder is collecte the following month. All of the April 30 accounts receivable will be collected in May. b. Purchases of inventory are expected to total $193,000 during May. These purchases will all be on account. Fo percent of all purchases are paid for in the month of purchase; the remainder are paid in the following month. the April 30 accounts payable to suppliers will be paid during May. c. The May 31 inventory balance is budgeted at $63,000. d. Selling and administrative expenses for May are budgeted at $73,200, exclusive of depreciation. These exper will be paid in cash. Depreciation is budgeted at $4,650 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $210 in interest. (All of the intere relates to May.) f. New refrigerating equipment costing $11,900 will be purchased for cash during May. g. During May, the company will borrow $27,200 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 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 Req 3 Req 4 Req 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 Complete this question by entering your answers in the tabs below. Req 1 Req 3 Reg 4 Req 5 and 2 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 Borrowing-note Repaymentsnote Interest Total financing Ending cash balance Reg 1 and 2 Reg 4 > Complete this question by entering your answers in the tabs below. Req 1 and 2 Req3 Req 4 Req 5 Prepare a budgeted income statement for May. Minden Company Budgeted Income Statement For the Month of May Req 1 and 2 Reg 3 Req 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