PROBLEM 9-19 Cash Budget; Income Statement; Balance Sheet
Minden Company is a wholesale distributor of premium European
chocolates. The company’s balance sheet as of April 30 is given below:
1st Quarter 2nd Quarter 3rd Quarter 4th Quarter
Units to be produced . . . . . . 5,000 8,000 7,000 6,000
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 liabilities and 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:
1. 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.
3. Prepare a budgeted balance sheet as of May 31.
Click here for the solution: (Cash Budget; Income Statement; Balance Sheet) Minden Company is a wholesale distributor of premium European chocolates
