Having a tough time with this question. Help would be awesome.

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 company sells many styles of earrings, but all are sold for the same price$11 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) 20,200 June (budget) 50,200

February (actual) 26,200 July (budget) 30,200

March (actual) 40,200 August (budget) 28,200

April (budget) 65,200 September (budget) 25,200

May (budget) 100,200

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 $4.1 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.

Variable:

Sales commissions 4% of sales

Fixed:

Advertising $210,000

Rent $19,000

Salaries $108,000

Utilities $7,500

Insurance $3,100

Depreciation $15,000

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

The company plans to purchase $16,500 in new equipment during May and $41,000 in new equipment during June; both purchases will be for cash. The company declares dividends of $15,750 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 $75,000

Accounts receivable ($28,820 February sales;

$353,760 March sales) 382,580

Inventory 106,928

Prepaid insurance 21,500

Property and equipment(net) 960,000

Total assets $1,546,008

Liabilities and Stockholders' Equity

Accounts payable $101,000

Dividends payable 15,750

Common Stock 820,000

Retained earnings 609,258

Total liabilities and stockholders' equity $1,546,008

The company maintains a minimum cash balance of $51,000. 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 $51,000 in cash.

Required:

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

a.A sales budget, by month and in total.

The company maintains a minimum cash balance of $51,000. 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 $51,000 in cash.

Required:

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

a.A sales budget, by month and in total.

Sales Budget

AprilMayJuneQuarter

Budget unit sales???

Selling price per unit??

Total Sales

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

Earrings Unlimited

Schedule of Expected Cash Collections

AprilMayJuneQuarter

Accounts payable???

April purchases ???

May purchases ???

June purchases ???

Total cash payments