4&5

a wholesale distributor of premium European chocolates. The company's balance sheet as of April 30 is given below Minde April 30 Cash 18,000 76,000 32,500 243,000 369,500 buildings and equipment, net of depreciation Total assets Liabilities and stockholders Equity s 80,25o 13,200 180,000 Common stock Total liabilities and stockholders' equity 369,500 The company is in the process of preparing a budget for May and has assembled the following data: a. Sales are budgeted at $238,000 for May. Of these sales, $71,400 will be for cash: the remainder will be credit sales. One-half of a b. Purchases of inventory are expected to total $124,000 during May. These purchases will all be on account. Forty percent of all month's credit sales are collected in the April 30 accounts receivable will be collected in May. month the sales are made, and the remainder is collected in the following month. All of the 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. balance is budgeted at $24,000 d. Selling and administrative expenses for May are.budgeted at $86,100, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $4,450 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $400 in interest. (All of the interest relates to May.) f. New refrigerating equipment costing $15,100 will be purchased for cash during May g. During May, the company will borrow $23,800 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 for May 2. Calculate the expected cash disbursements for merchandise purchases for May 4. Prepare a budgeted income statement for May 5. Prepare a budgeted balance sheet as of May 31