Minden Company is a wholesale distributor of premium European chocolates. The company's bat sheet as of April 30 is given below:
Minden Company
Balance Sheet
April 30
Assets
Cash 9,000
Accounts receivable 54,000
Inventory 30,000
Buildings and equipment, net of depreciation 207,000
Total assets 300,000
Liabilities and Stockholders' Equity
Accounts payable 63,000
Note payable 14,500
Capital stock, no par 180,000
Retained earnings 42,500
Total liabilitiesand stockholders' equity 300,000
The company is in the process of preparing budget data for May. A number of budget items have already been prepared, as stated below:
a. Sales are budgeted at $200,000 for May. Of these sales, $60,000 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 $120,000 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 $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:
l. Prepare a cash budget for May. Support your budget with a schedule of expected cash collections from sales and a schedule of expected cash disbursements for merchandise purchases.
2. Prepare a budgeted income statement for May. Use the absorption costing income statement format as shown in Schedule 9.
Schedule 9:
Schedules
Sales 1 2,000,000
Cost of Goods Sold 1, 6 1,300,000
Gross Margin 700,000
Selling and administrative expenses 7 576,000
Net Operating Income 124,000
Interest Expenses 8 21,900
Net Income 102,100
3. Prepare a budgeted balance sheet as of May 3l.