Minden Company is a wholesale distributor of premium European chocolates. The co

Question

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 $ 9,000 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 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 month's 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 e. The note payable on the April 30 balance sheet will be paid during May, with $100 in interest. (All of the f. New refrigerating equipment costing $6,500 will be purchased for cash during May expenses will be paid in cash. Depreciation is budgeted at $2,000 for the month interest relates to 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 vear

Explanation / Answer

minden company Schedule of expected cash collections Cash Sales - May 60000 Collections On accounts Receivables April 30 balance 54000 May sales (220000-60000)*60% 96000 Total Cash Receipts 210000 Schedule of expected cash disbursments April 30 accounts payable balance 63000 May Purchase (120000*.5) 60000 Total Cash Payaments 123000 Minden Company Cash Budget For the month of May Beginning cash Balance 9000 Add: Collections from customers 210000 Total Cash Available 219000 Less Cash Disbursments Purchse of inventory 123000 Selling and administrative expense 72000 Purchase of equipment 6500 Total Cash Disbursments 201500 Excess of cash available over disbursments 17500 Financing Borrowing Note 20000 Repaying Note -14500 Interest 100 Total Financing 5600 Ending Cash Balance 23100 Minden Company Budgeted Income Statement For the month of May Sales 220000 Cost of goods sold Beginning Inventory 30000 Purchases 120000 Goods available for sale 150000 Ending Inventory 40000 Cost of goods sold 110000 Gross Margin 110000 Selling and administrative Expense (81900+6450) 74000 Net Operating Income 36000 Interest Expense 100 Net Income 36100 Minden Company Balance Sheet For the month of May Assets Cash 23100 Accounts Receivable (220000-60000)*40% 64000 Inventory 40000 Buildings and equipment , net of dep (207000-2000+6500) 211500 Total Assets 338600 Liabilities and Stockholder's Equity Accounts Payable (120000*.5) 60000 Note Payable 20000 Common stock 180000 Retained Earnnings (42500+36100) 78600 Total Liabilities 338600

Related Questions

Navigate

• Browse (All)
• Browse M
• Subjects

---