Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

You are a team of consultants who assist organizations with budgeting, and you provide data analysis to assist with decision making. You have just been

You are a team of consultants who assist organizations with budgeting, and you provide data analysis to assist with decision making. You have just been hired as a consultant 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 a master budget for the upcoming second quarter. The organization is also interested in changing the commission structure to see if they can boost profits. 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$16.00 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)25,600June (budget)42,600February (actual)26,600July (budget)24,600March (actual)45,600August (budget)20,600April (budget)61,600September (budget)23,600May (budget)100,600 The concentration of sales before and during May is due to Mothers 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 $6.00 for a pair of earrings. One-half of a months 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 months 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 commissions 4% of salesFixed: Advertising$230,000 Rent$21,000 Salaries$112,000 Utilities$8,500 Insurance$3,300 Depreciation$17,000 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 $66,000 in new equipment during June; both purchases will be for cash and the new purchases are not depreciated this quarter, but all other depreciation remains because nothing was sold. The company declares dividends of $26,000 each quarter, payable in the first month of the following quarter.The companys balance sheet as of March 31 is given below: ASSETSCash$76,000AAccounts receivable ($42,560 February sales plus $583,680 March sales)626,240Inventory 147,840Prepaid insurance 29,000Property and equipment (book value net of Acc. Depr))1,110,000Total assets$1,989,080LIABILITES AND STOCKHOLDERS EQUITYAccounts payable$156,000Dividends payable 26,000Common stock 1,150,000Retained earnings 657,080Total liabilities and stockholders equity$1,989,080 The company maintains a minimum cash balance of $56,000. 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 $56,000 in cash. Prepare a master budget for the three-month period ending June 30. Include the following detailed schedules: 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 $56,000.3. A budgeted income statement for the three-month period ending June 30. Use the contribution approachPlease include how calculations were made on the budget sheet ex. January(actual)* $16 per pair
You are a team of consultants who assist organizations with budgeting, and you provide data analysis to assist with decision making. You have just been hired as a consultant 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 a master budget for the upcoming second quarter. The organization is also interested in changing the commission structure to see if they can boost profits. 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- $16.00 per pair. Actual sales of earrings for the last three months and budgeted sales for the next six months follow (in pairs of earrings):
\table[[January (actual),2
image text in transcribed

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_2

Step: 3

blur-text-image_3

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

Report On Trade Conditions In China

Authors: Harry R. Burrill, Raymond F. Crist

1st Edition

1138617806, 9781138617803

More Books

Students also viewed these Accounting questions