Please help me with each
section
1-a) | Schedule of Expected cash collection | ||||||
Cash sales-May | 60,000 | ||||||
Collections on account receivable | |||||||
April 30 balance | 54,000 | ||||||
May sales | (220000-60000)*60% | 96000 | |||||
total cash recepits | 210,000 | ||||||
Schedule of Expected cash disbursements | |||||||
April 30 accounts payable balance | 63,000 | ||||||
May purchases | (120000*50%) | 60000 | |||||
total cash payments | 123,000 | ||||||
1-b) | Cash Budget | ||||||
Beginning cash balance | 9,000 | ||||||
Add Collections from customers | 210,000 | ||||||
total cash available | 219,000 | ||||||
less Cash disbursements | |||||||
purchase of inventoru | 123,000 | ||||||
selling and administrative expense | 72,000 | ||||||
purchase of Equipment | 6,500 | ||||||
total cash disbursements | 201,500 | ||||||
Excess of cash available over disbursements | 17,500 | ||||||
financing: | |||||||
borrowing -note | 20,000 | ||||||
Repayments-note | -14,500 | ||||||
interest | -100 | ||||||
total financing | 5,400 | ||||||
Ending cash balance | 22,900 | ||||||
Budgeted income statement | |||||||
sales | 220,000 | ||||||
cost of goods sold: | |||||||
beginning inventory | 30,000 | ||||||
purchases | 120,000 | ||||||
goods available for sale | 150,000 | ||||||
ending invnetory | 40,000 | ||||||
cost of goods sold: | 110,000 | ||||||
Gross margin | 110,000 | ||||||
Selling and administrative expesne | 74,000 | ||||||
net operating income | 36,000 | ||||||
interest expesne | 100 | ||||||
net income | 35,900 | ||||||
Budgeted balance sheet | |||||||
Assets | |||||||
Cash | 22,900 | ||||||
Account receivable | 64000 | ||||||
inventory | 40,000 | ||||||
buildings & equipment,net of depreciaiton | 211500 | ||||||
total Assets | 338,400 | ||||||
Laibilities & stockholder's Equity | |||||||
Accounts payable | 60000 | ||||||
note payable | 20,000 | ||||||
common stock | 180,000 | ||||||
Retained earnings | 78,400 | ||||||
total liabilities & stockholders equity | 338400 | ||||||
Please help me with each section 13 Minden Company is a wholesale distributor of premium European...
Please help with each
requirment
Minden Company is a wholesale distributor of premium European chocolates. The company's balance sheet as of April 30 is given below: 11 Minden Company Balance Sheet April 30 Assets $ 14,500 Cash Accounts receivable 72,750 Inventory 31,750 Euildings and equipment, net of depreciation 209, 000 $328,000 Total assets Liabilities and Stockholders Equity Accounts payable Note payable $ 69,500 16,000 Common stock 180,000 62,500 Retained earnings Total liabilities and stockholders equity 328,000 The company is in...
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 11,500 64,750 47,000 Cash Accounts receivable Inventory Buildings and equipment, net of depreciation 220,000 $ 343,250 Total assets Liabilities and Stockho lders ' Equity Accounts payable Note payable $ 70,750 19,900 180,000 72,600 Common stock Retained earnings Total liabilities and stockholders' equity $343,250 The company is in the process of preparing a...
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 Total assets Liabilities and Stockholders' Equity Accounts payable Note payable Common stock Retained earnings Total liabilities and stockholders' equity $ 14,500 72,750 31,750 209,000 $ 328,000 $ 69,500 16,000 180,000 62,500 $ 328,000 The company is in the process of preparing a...
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 Total assets Liabilities and Stockholders' Equity Accounts payable Note payable Common stock Retained earnings Total liabilities and stockholders' equity $ 9,000 54,000 30,000 207,000 $ 300,000 $ 63,000 14,500 180,000 42,500 300,000 $ The company is in the process of preparing a...
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 9.000 54.000 30.000 207.000 $ 300,000 Accounts receivable Tnventory taildings and equipment, net of depreciation Total assets Liabilities and stockholders' Equity Accounts payable Note payable Common stock Retained earnings Total liabilities and stockholders' equity $ 63.000 14,500 180,000 42.500 $300.000 The company is in the process of preparing a budget for May and...
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 Total assets Liabilities and Stockholders' Equity Accounts payable Note payable Common stock Retained earnings Total liabilities and stockholders' equity 9,000 54,000 38,00 207,000 300.000 $ $ 63,00 14,500 180.000 42,500 300,000 $ The company is in the process of preparing a budget...
Please finish all of them
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 Total assets Liabilities and Stockholders' Equity Accounts payable Note payable Common stock Retained earnings Total liabilities and stockholders' equity $ 11,100 72,500 37,500 238,000 $ 359,100 $ 68,000 19,400 180,000 91,700 $ 359,100 The company is in...
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 $ 16,500 Accounts receivable 67,000 Inventory 32,000 Buildings and equipment, net of depreciation 249,000 Total assets $ 364,500 Liabilities and Stockholders’ Equity Accounts payable $ 68,750 Note payable 20,500 Common stock 180,000 Retained earnings 95,250 Total liabilities and stockholders’ equity $ 364,500 The company is in the process of preparing a...
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 9,400 78,500 44,000 221,000 $ 352,900 $ Cash Accounts receivable Inventory Buildings and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Note payable $ 72,000 19,700 180,000 81,200 Common stock Retained earnings $ 352,900 Total liabilities and stockholders' equity The company is in the process of preparing a...
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 Total assets Liabilities and Stockholders' Equity Recounts payable Note payable Common stock Retained earnings Total liabilities and stockholders' equity $ 10,500 57,000 42,500 236,000 $ 346,000 $ 72,750 21,200 180,000 72,050 $ 346,000 The company is in the process of preparing a...