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 3e Assets Cash Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Note payable Connon stock Retained earnings Total liabilities and stockholders' equity $ 12. 77. See 42.000 225, eee $ 356, See 78.250 19,300 180.se 78.950 356. see $ The company is in the process of preparing a budget for May and has assembled the following data: a. Sales are budgeted at $231,000 for May. Of these sales, $69.300 will be for cash; the remainder will be credit sales. One-half of a month's 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 $139,000 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 $55.000 d. Selling and administrative expenses for May are budgeted at $83,400, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $6,200 for the month e. The note payable on the April 30 balance sheet will be paid during May, with $155 in interest. (All of the interest relates to May) New refrigerating equipment costing $12,500 will be purchased for cash during May g. During May, the company will borrow $24,000 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 Required: 1. Calculate the expected cash collections 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 nces Complete this question by entering your answers in the tabs below. Req 1 and 2 Reg 3 Req4 Req 5 1. Calculate the expected cash collections for May. 2. Calculate the expected cash disbursements for merchandise purchases for May Total cash collections Total cash disbursements Reg 1 and 2 Req3 > Complete this question by entering your answers in the tabs below. Req 1 and 2 Req3 Req 4 Req5 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 collection 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 Repayments-note Interest Total financing Ending cash balance Req 1 and 2 Reg 4 > -ints Complete this question by entering your answers in the tabs below. eBook Req 1 and 2 Req3 Req 4 Reg 5 Prepare a budgeted Income statement for May. Print Minden Company Budgeted Income Statement For the Month of May References 4 Complete this question by entering your answers in the tabs below. Req 1 and 2 Req3 Req 4 Req 5 Prepare a budgeted balance sheet as of May 31. eBook Minden Company Budgeted Balance Sheet May 31 Assets Print eferences Total assets Liabilities and Stockholders' Equity Total liabilities and stockholders' equity ( Req 4
