Building Your Skills Case [L08-2, LO8-4, LO8-8, LO8-9, LO8-10] You have just been hired as a new management trainee by Earrings Unlimited, a distributor of earrings to various retail outets located in shopping malls across the country. In the past, the company has done very ittle 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 a master budget for the upcoming second quarter. 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-$18 per pair. Actual sales of earings for the last three months and budgeted sales for the next six months follow (in pairs of earrings): January (actual February (actual) March (actual) April (budge) May (budget) 22,800 28.800 42,800 67,800 102.800 June (budget) July (budget) August (budget) September (budget 52,800 32.800 30,000 27,800 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 $5.40 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 Only 20% of a month's sales are colected in the month of sale. An addtional 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 commissions Fixed: Advertising Rent Salaries Utilities Insurance Depreciation 4% of sales s 340,000 32,000 134,000 14,000 4,400 28,000 Insurance is paid on an annual basis, in November of each year. The company plans to purchase $23,000 in new equipment during May and $54,000 in new equipment during June; both purchases will be for cash. The company declares dividends of $25,500 each quarter, payable in the first month of the following quarter given below The company's balance sheet as of March 31 Assets Cash Accounts receivable ($51,840 February sales; $616,320 March sales) Inventory Prepaid insurance Property and equipment (net) Total assets 88,000 668,160 146,448 28,000 1,090,000 S 2,020,608 Liabilities and Stockholders' Equity Accounts payable Dividends payable Common stock Retained eamings 114,000 25,500 1,080,000 801.108 $ 2,020,608 Total liabilities and stockholders' equity The company maintains a minimum cash balance of $64,000. 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 $64,000 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 $64,000. 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. Complete this question by entering your answers in the tabs below. Req 4 Req 1C Reg 1D Req 2 Req 3 Req 1A Req 10 Prepare a master budget for the three-month period ending June 30 that includes a sales budget, by month and in total. Sales Budget Quarter April May June Budgeted unit sales Selling price per unit Total sales Req 1B Req 1A Req LA Rea 1C Reg 1D Reg 2 Reg 3 Reg 4 Prepare a master budget for the three-month perlod ending June 30 that includes a schedule of expected cash collections, by month and in total. Earings Unlimited Schedule of Expected Cash Collections April May June Quarter February sales March sales April sales May sales June sales Total cash collecions Rea 14 Rea 10 Reg 1A Reg 18 Reg 1C Reg 1D Reg 2 Req 3 Reg 4 Prepare a master budget for the three-month period ending June 30 that includes a merchandise purchases budget in units and in dollars. Show the budget by month and in total, (Round unit cost to 2 decimal places.) Earrings Unlimited Merchandise Purchases Budget April May June Quarter Budgeted unit sales Total needs Required purchases Unit cost Required dollar purchases Rea 18 Ren 10. ..... Reg 2 Reg 3 Reg 4 Reg 1A Reg 10 Req 1C Reg 10 Prepare a master budget for the three-month perlod ending June 30 that includes a schedule of expected cash disbursements for merchandise purchases, by month and in total. Earrings Unlimited Budgeted Cash Disbursements for Merchandise Purchases Quarter April May June Accounts payable April purchases May purchases June purchases Total cash payments Req 1C Reg 2 Reg 1A Reg 1C Reg 1B Req 1D Reg 3 Reg 4 Prepare a master budget for the three-month period ending June 30 that includes 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 $64,000. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Earrings Unlimited Cash Budget For the Three Months Ending June 30 Quarter April May June Beginning cash balance Add collections from customers Total cash available Less cash disbursements: Merchandise purchases Advertising Rent Salaries Commissions Utilities Equipment purchases Dividends paid Total cash disbursements Excess (deficiency) of cash available over disbursements Financing Borrowings Repayments Interest Total financing Ending cash balance Req 3 Req 1D Reg 1C FRen 3 Reg 1A Reg 1D Reg 2 Rea 4 Req 1B Prepare a master budget for the three-month period ending June 30 that includes a budgeted income statement for the three- month period ending June 30. Use the contribution approach. Earrings Unlimited Budgeted Income Statement For the Three Months Ended June 30 Variable expenses Fxed expenses: Req 4 Req 2 Reg 1A Reg 1B Req 1C Reg 1D Req 2 Reg 3 EReg 4 Prepare a master budget for the three-month period ending June 30 that includes a budgeted balance sheet as of June 30. Earrings Unlimited Budgeted Balance Sheet June 30 Assets Total assets Liabilities and Stockholders' Equity Tatal liabilities and stockholders' equity Req 4 Req 3