Problem 8 18 Cash Budget Income Statement Balance Sheet Changing Assumptions LO8 2, LO8 4, LO8 8, LO8 9, LO8 10 Minden Company is a wholesale distributor of premium European chocolates The companys balance sheet as of April 30 is given below The company is in the process of preparing a budget for May and has assembled the following data a Sales are budgeted at $220,000 for May Of these sales, $60,000 will be for cash the remainder will be credit sales Each months credit sales are collected 60 in the month of sale and 40 in the month following the sale All of the April 30 accounts receivable will be collected in May b Purchases of inventory are expected to total $120,000 during May These purchases will all be on account The company pays for 50 of its merchandise purchases in the month of the purchase and the remaining 50 in the month following the purchase All of the April 30 accounts payable to suppliers will be paid during May c The May 31 inventory balance is budgeted at $40,000 d Selling and administrative expenses for May are budgeted at $72,000, exclusive of depreciation These expenses will be paid in cash Depreciation is budgeted at $2,000 for the month e The note payable on the April 30 balance sheet will be paid during May, with $100 in interest (All of the interest relates to May ) f New refrigerating equipment costing $6,500 will be purchased for cash during May g During May, the company will borrow $20,000 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 a Prepare a schedule of expected cash collections from sales and a schedule of expected cash disbursements for merchandise purchases 1 b Prepare a cash budget for May (Cash deficiency, repayments and interest should be indicated by a minus sign ) 2 Prepare a budgeted income statement for May 3 Prepare a budgeted balance sheet as of May 31 Minden Company Balance Sheet April 30 Assets Cash Accounts receivable Inventory Buildings and equipment, net of depreciation $ 9,000 54 000 30,000 207,000 Total assets $ 300,000 Liabilities and Stockholders' Equity Accounts payable Note payable Common stock Retained earnings 63,000 14,500 180,000 42,500 Total liabilities and stockholders' equity $300,000

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

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Sep 30, 2024

Problem 8-18 Cash Budget; Income Statement; Balance Sheet; Changing Assumptions [LO8-2, LO8-4, LO8-8, LO8-9, LO8-10] Minden Company is a wholesale distributor of premium European chocolates.

Problem 8-18 Cash Budget; Income Statement; Balance Sheet; Changing Assumptions [LO8-2, LO8-4, LO8-8, LO8-9, LO8-10]

Minden Company is a wholesale distributor of premium European chocolates. The companys balance sheet as of April 30 is given below:

image text in transcribed

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

a.	Sales are budgeted at $220,000 for May. Of these sales, $60,000 will be for cash; the remainder will be credit sales. Each months credit sales are collected 60% in the month of sale and 40% in the month following the sale. All of the April 30 accounts receivable will be collected in May.
b.	Purchases of inventory are expected to total $120,000 during May. These purchases will all be on account. The company pays for 50% of its merchandise purchases in the month of the purchase and the remaining 50% in the month following the purchase. All of the April 30 accounts payable to suppliers will be paid during May.
c.	The May 31 inventory balance is budgeted at $40,000.
d.	Selling and administrative expenses for May are budgeted at $72,000, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $2,000 for the month.
e.	The note payable on the April 30 balance sheet will be paid during May, with $100 in interest. (All of the interest relates to May.)
f.	New refrigerating equipment costing $6,500 will be purchased for cash during May.
g.	During May, the company will borrow $20,000 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-a.

Prepare a schedule of expected cash collections from sales and a schedule of expected cash disbursements for merchandise purchases..

image text in transcribed

1-b.

Prepare a cash budget for May. (Cash deficiency, repayments and interest should be indicated by a minus sign.)

image text in transcribed

Prepare a budgeted income statement for May.

image text in transcribed

3.	Prepare a budgeted balance sheet as of May 31.

Minden Company Balance Sheet April 30 Assets Cash Accounts receivable Inventory Buildings and equipment, net of depreciation $ 9,000 54.000 30,000 207,000 Total assets $ 300,000 Liabilities and Stockholders' Equity Accounts payable Note payable Common stock Retained earnings 63,000 14,500 180,000 42,500 Total liabilities and stockholders' equity $300,000