Milden Company is a wholesaler 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 $ 9,500 Accounts receivable 56,500 Inventory 53,250 Buildings and equipment, net of depreciation 234,000 Total assets $ 353,250 Liabilities and Stockholders Equity Accounts payable $ 79,000 Note payable 20,000 Common stock 180,000 Retained earnings 74,250 Total liabilities and stockholders equity $ 353,250 The company is in the process of preparing a budget for May and has assembled the following data a Sales are budgeted at $299,000 for May Of these sales, $89,700 will be for cash the remainder will be credit sales One half of a months 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 $169,000 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 c The May 31 inventory balance is budgeted at $42,000 d Selling and administrative expenses for May are budgeted at $89,700, exclusive of depreciation These expenses will be paid in cash Depreciation is budgeted at $2,250 for the month e The note payable on the April 30 balance sheet will be paid during May, with $320 in interest (All of the interest relates to May ) f New refrigerating equipment costing $7,200 will be purchased for cash during May g During May, the company will borrow $25,200 from its bank by giving a new note payable to the bank for that amount The new note will be due in one year Prepare a schedule of expected cash collections from sales and a schedule of expected cash disbursements for merchandise purchases Prepare a cash budget for May Prepare a budgeted income statement for May Prepare a budgeted balance sheet as of May 31

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jun 22, 2024

Milden Company is a wholesaler distributor of premium European chocolates. The company's balance sheet as of April 30 is given below: Minden Company Balance Sheet

Milden Company is a wholesaler 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

9,500

Accounts receivable

56,500

Inventory

53,250

Buildings and equipment, net of depreciation

234,000

Total assets

353,250

Liabilities and Stockholders Equity

Accounts payable

79,000

Note payable

20,000

Common stock

180,000

Retained earnings

74,250

Total liabilities and stockholders equity

353,250

The company is in the process of preparing a budget for May and has assembled the following data:

a.	Sales are budgeted at $299,000 for May. Of these sales, $89,700 will be for cash; the remainder will be credit sales. One-half of a months 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 $169,000 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.
c.	The May 31 inventory balance is budgeted at $42,000.
d.	Selling and administrative expenses for May are budgeted at $89,700, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $2,250 for the month.
e.	The note payable on the April 30 balance sheet will be paid during May, with $320 in interest. (All of the interest relates to May.)
f.	New refrigerating equipment costing $7,200 will be purchased for cash during May.
g.	During May, the company will borrow $25,200 from its bank by giving a new note payable to the bank for that amount. The new note will be due in one year. _______________________________________________________________________________________________________________________________ Prepare a schedule of expected cash collections from sales and a schedule of expected cash disbursements for merchandise purchases. Prepare a cash budget for May. Prepare a budgeted income statement for May. Prepare a budgeted balance sheet as of May 31.