Chapter 22-54

Master Budgets 1259 Learning Objectives 5, 6 P22-54B Completing a comprehe Completing a comprehensive budgeting problem-merchandising company Belton Printing Company of Baltimore has applied for a loan. Its bank has requested a budgeted income statement for the month of April 2018 and a balance sheet at April 30, 2018. The March 31, 2018, balance sheet follows: 6. Total cash pmts. $88,200 7. NI $300 BELTON PRINTING COMPANY Balance Sheet March 31, 2018 Assets Current Assets: Cash $ 51,100 Accounts Receivable 13,600 Merchandise Inventory 12,000 Total Current Assets Property, Plant, and Equipment: Equipment and Fixtures 81,100 Less: Accumulated Depreciation (12,400) $ 76,700 68,700 $ 145.400 Total Stockholders' Equity Total Liabilities and Stockholders' Equity 137.100 $ 145,400 As Belton Printing's controller, you have assembled the following additional information: a. April dividends of $7,000 were declared and paid. b. April capital expenditures of $17,000 budgeted for cash purchase of equipment. c. April depreciation expense, $800. d. Cost of goods sold, 55% of sales. e. Desired ending inventory for April is $24,800. f. April selling and administrative expenses includes salaries of $29,000, 20% of which will be paid in cash and the remainder paid next month. g. Additional April selling and administrative expenses also include miscellaneous expenses of 10% of sales, all paid in April. h. April budgeted sales, $86,000, 80% collected in April and 20% in May. i. April cash payments of March 31 liabilities incurred for March purchases of inves- tory, $8,300. j. April purchases of inventory, $22,900 for cash and $37,200 de lei credit purchases will be paid in April and half in May rinting Company of Baltimore has applied for a loan. Its bank has requested ed income statement for the month of April 2018 and a balance sheet at April The March 31, 2018, balance sheet follows: $ 76,700 BELTON PRINTING COMPANY Balance Sheet March 31, 2018 Assets Current Assets: Cash $ 51,100 Accounts Receivable 13,600 Merchandise Inventory 12,000 Total Current Assets Property, Plant, and Equipment: Equipment and Fixtures 81,100 Less: Accumulated Depreciation (12,400) Total Assets Liabilities Current Liabilities: Accounts Payable Stockholders' Equity Common Stock, no par $ 35,000 102,100 Retained Earnings Total Stockholders' Equity Total Liabilities and Stockholders' Equity 58.700 $ 145,400 137,100 $ 145,400 Printing's controller, you have assembled the following additional ion: dividends of $7,000 were declared and paid. capital expenditures of $17,000 budgeted for cash purchase of equipo depreciation expense, $800. of goods sold, 55% of sales. ed ending inventory for April is $24,800. selling and administrative expenses includes salaries of $29,000, 20% h will be paid in cash and the remainder paid next month. ses also include miscellan Requirements 1. Prepare the sales budget for April. repare the inventory, purchases, and cost of goods sold budget for April, 3. Prepare the selling and administrative expense budget for April. 4. Prepare the schedule of cash receipts from customers for April. 5. Prepare the schedule of cash payments for selling and administrative expenses for April. 6. Prepare the cash budget for April. Assume the company does not use short-term financing to maintain a minimum cash balance. 7. Prepare the budgeted income statement for April. 8. Prepare the budgeted balance sheet at April 30, 2018. P22-55B Using sensitivity analysis