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 S 18,700 70.250 41,250 230,000 Total assets S 360 200 Liabilities and Stockholders' Equity Accounts payable Note payable Common stock Retained earnings s 72,250 13,700 180,000 94,250 Total liabilities and stockholders equity S 360 200 The company is in the process of preparing a budget for May and has assembled the following data: Sales are budgeted at $214,000 for May Of these sales, $64,200 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 a. b. Purchases of inventory are expected to total $122,000 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 The May 31 inventory balance is budgeted at S47, 500 C. d. Selling and administrative expenses for May are budgeted at $85.500, exclusive of depreciation. These e. The note payable on the April 30 balance sheet will be paid during May with $390 in interest. (All of the f. New refrigerating equipment costing $16,300 will be purchased for cash during May expenses will be paid in cash. Depreciation is budgeted at $2,050 for the month interest relates to May.) g. During May, the company will borrow $24,500 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 Schedule of Expected Cash Colle Cash sales-May Collections on account recelvable S 64,200 April 30 balance May sales Total cash receipts $ 64.200 Schedule of Expected Cash Disbursements April 30 accounts payable balance 72,250 May purchases Total cash payments 48,800 $121,050 1-b. 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 collections from customers Total cash available Less cash disbursements: S 18,700 209.350 228,050 Purchase of inventory Selling and administrative expenses Purchases of equipment 121,050 85,500 16,300 222,850 5,200 Total cash disbursements Excess of cash available over disbursements Financing Borrowing-note Repayments-note Interest 24,500 (13,700) (3900 10,800 S 16,000 Total financing Ending cash balance 2. Prepare a budgeted income statement for May Minden Company Budgeted Income Statement For the Month of May Sales S 214,000 Cost of goods sold 214,000 214,000 S 214,000 3. Prepare a budgeted balance sheet as of May 31 Minden C Budgeted Balance Sheet May 31 Assets Total assets Liabilities and Stockholders' Equity Total liabilities and stockholders equity
