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 30 Assets Cash Accounts receivable Inventory Buildings and equipment, net of depreciation $ 9,500 56,500 53,250 234,000 Total assets $ 353,250 Liabilities and Stockholders' Equity Accounts payable Note payable Common stock Retained earnings $ 79,000 20,000 180,000 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 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 $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. Required: 1-a. Prepare a schedule of expected cash collections from sales and a schedule of expected cash disbursements for merchandise purchases.. Minden Company Schedule of Expected Cash Collections Cash sales-May | $ 89,700 Collections on account receivable: April 30 balance 56,500 May sales 104,650 Total cash receipts $ 250,850 Minden Company Schedule of Expected Cash Disbursements April 30 accounts payable balance | $ 79,000 May purchases 67,600 Total cash payments $ 146,600 1-b. Prepare a cash budget for May. (Cash deficiency, repayments and interest should be indicated by a minus sign.) $ 9,500 250,850 260,350 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: Borrowingnote Repaymentsnote 146,600 89,700 7,200 243,500 16,850 25,200 20,000 Interest 45,200 Total financing Ending cash balance $ 62,050 2. Prepare a budgeted income statement for May using the absorption costing Minden Company $ 299,00 Budgeted Income Statement For the Month of May Sales Cost of goods sold: Beginning inventory 53,250 Purchases 169,000 Goods available for sale 222,250 Ending inventory Cost of goods sold Gross margin Selling and administrative expenses Net operating loss Interest expense 222,25 76,75 89,70 (12,950 32 Net loss $ (13,27 Prenare a budgeted balance sheet as of May 31 3. 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
