Assets Cash 35 92.000 Accounts receivable ($50,320 February sales; $592,960 March sales) 643.280 Inventory 159.152 Prepaid insurance 30,000 Property and equipment (net) 1,130,000 Total assets $ 2,054,432 Liabilities and Stockholders' Equity Accounts payable $ 118.000 Dividends payable 28.500 Common stock 1,160,000 Retained earnings 747.932 Total liabilities and stockholders' equity $ 2,054,432 The company maintains a minimum cash balance of $68,000. 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 $68,000 in cash. Required: Prepare a master budget for the three-month period ending June 30. Include the following detailed schedules: 1. a. A sales budget, by month and in total. b. A schedule of expected cash collections. by month and in total. c. A merchandise purchases budget in units and in dollars. Show the budget by month and in total. d. A schedule of expected cash disbursements for merchandise purchases, by month and in total. 2. 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 $68,000. 3. A budgeted income statement for the three-month period ending June 30. Use the contribution approach. 4. A budgeted balance sheet as of June 30. Explanation: 2 Interest: ($181,000 x 1% x 3 + $0 x 1% x 2) = 5.430 3. Cost of goods sold = $5.80 per unit : $1,309,640 Commissions = 4% of sales = $153,544 Advertising ($380,000 x 3) = $1,140,000 Rent ($36,000 x 3) = $108,000 Salaries ($142,000 x 3) = $425,000 Utilities ($16,000 x 3) = $48,000 Incllrgnnn (A 9\"\" v 'J'l 1A Ann