Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Acct 205: Managerial Accounting Budget Spreadsheet Assignment (SLO #2 Assessment) CASE 930 Master Budget with Supporting Schedules [ LO2 , LO4 , LO8 , LO9

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed

Acct 205: Managerial Accounting

Budget Spreadsheet Assignment (SLO #2 Assessment)

CASE 930

Master Budget with Supporting Schedules [LO2, LO4, LO8, LO9, LO10]

You have just been hired as a new management trainee by Earrings Unlimited, a distributor of earrings to various retail outlets located in shopping malls across the country. In the past, the company has done very little in the way of budgeting and at certain times of the year has experienced a shortage of cash.

Since you are well trained in budgeting, you have decided to prepare comprehensive budgets for the upcoming second quarter in order to show management the benefits that can be gained from an integrated budgeting program. To this end, you have worked with accounting and other areas to gather the information assembled below.

The company sells many styles of earrings, but all are sold for the same price$10 per pair. Actual sales of earrings for the last three months and budgeted sales for the next six months follow (in pairs of earrings):

january (actual).... 20,000

Febuary (actual)... 26,000

March (actual)... 40,000

April (budget) 65,000

May (budget)... 100,000

June (budget)... 50,000

July (budgett)... 30,000

August (budget)...28,000

September (budget) 25,000

The concentration of sales before and during May is due to Mother's Day. Sufficient inventory should be on hand at the end of each month to supply 40% of the earrings sold in the following month.

Suppliers are paid $4 for a pair of earrings. One-half of a month's purchases is paid for in the month of purchase; the other half is paid for in the following month. All sales are on credit, with no discount, and payable within 15 days. The company has found, however, that only 20% of a month's sales are collected in the month of sale. An additional 70% is collected in the following month, and the remaining 10% is collected in the second month following sale. Bad debts have been negligible.

monthly operating expenses for the company are given below:

variable

Sales commision 4% of sales

Fixed:

advertising... 200,000

Rent... 18,000

Salaries... 106,000

utiliries... 7,000

insurance... 3,000

Depreciation... 14,000

Insurance is paid on an annual basis, in November of each year.

The company plans to purchase $16,000 in new equipment during May and $40,000 in new equipment during June; both purchases will be for cash. The company declares dividends of $15,000 each quarter, payable in the first month of the following quarter.

A listing of the company's ledger accounts as of March 31 is given below:

Assets:

cash... 74000

Accounts recivable (26,000 february sales $320,000 March sales)... 346,000

Inventory.... 104,000

prepaid insurance... 21,000

Property and equipment... 950000

Total assets... 1,495,000

Liabilities

Accounts pay... 100,000

dividents pay.... 15,000

capital stock... 800,000

retained earnings... 580,000

Total liabilities... 1,495,000

The company maintains a minimum cash balance of $50,000. All borrowing is done at the beginning of a month; any repayments are made at the end of a month.

The company has an agreement with a bank that allows the company to borrow in increments of $1,000 at the beginning of each month. The interest rate on these loans is 1% per month and for simplicity we will assume that interest is not compounded. At the end of the quarter, the company would pay the bank all of the accumulated interest on the loan and as much of the loan as possible (in increments of $1,000), while still retaining at least $50,000 in cash.

Required:

Prepare a master budget for the three-month period ending June 30. Include the following detailed budgets:

A sales budget, by month and in total.

A schedule of expected cash collections from sales, by month and in total.

A merchandise purchases budget in units and in dollars. Show the budget by month and in total.

A schedule of expected cash disbursements for merchandise purchases, by month and in total.

A cash budget. Show the budget by month and in total. Determine any borrowing that would be needed to maintain the minimum cash balance of $50,000.

A budgeted income statement for the three-month period ending June 30. Use the contribution approach.

A budgeted balance sheet as of June 30.

EARRINGS UNLIMITED Budgeted Balance Sheet June 30 Assets Cash Accounts receivable Inventory Prepaid insurance Property and equipment, net Total assets Liabilities and Equity Accounts payable, purchases Dividends payable Capital stock, no par Retained earnings Total liabilities and equity Accounts receivable at June 30 May sales June sales Total Retained earnings at June 30 Balance, March 31 Add net income Total Less dividends declared Balance, June 30

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

More Books

Students also viewed these Accounting questions

Question

Use a three-step process to develop effective business messages.

Answered: 1 week ago