You have just been assigned to a new manager who believes you have exceptional budgeting skills. Since you began your job last summer, you have been showing management your latest spreadsheets and how you use your new-found knowledge of Managerial Decision-Making to make sound business decisions. Your new manager is responsible for the nationwide distribution of the newly developed Self Protection Device (SPD), using an ultrasonic sound emission, DNA material capture via a retractable claw, and an amazing 250,000 lumen LED flashing light. Through multiple franchise agreements, sales have grown very rapidly, and the timing is right for you to join her team and to show your skills. You have just been given responsibility for all planning and budgeting of the entire division. Your first assignment is to prepare a master budget for the next three months, starting April 1, 2021. You accept this responsibility with enthusiasm. You are anxious to impress your new manager and the president of the parent company (Allteq Solutions) who has a very high regard for you. To commence your new role, you have assembled the following pertinent information: Note: The company desires a minimum ending cash balance each month of $12,000. The SPDs are sold to retailers for $30 each and they are flying off the shelves. Recent forecasted sales in units are provided below: January (actual) 20,000 June 50,000 February (actual) 24,000 July 40,000 March (actual) 28,000 August 36,000 April 38,000 September 32,000 May 65,000 The increased sales volume before and during May is due to Mothers Day with SPD being a favorite. Ending inventories are supposed to be equal to 90% of the next months sales in units. The cost of each SPD is $14. Purchases are paid for in the following manner: 50% in the month of the purchase and the remaining 50% paid in the monthly following the purchase. All sales to the distributors are made on credit terms with no discount (for now) and payable withing 15 days. The SPD division has determined that only 25% of a months sales are collected by the end of the month in which the sale occurred. An additional 50% is collected in the month following the sale and the remaining 25% is collected in the second month following the sale. Bad debts have been negligible, supporting the favorable credit terms. Below is a display of the SPD division monthly selling and administrative expenses: Variable: Sales Commissions $ 1 per SPD Fixed: Wages and Salaries $62,000 Utilities $41,000 Insurance $1,800 Depreciation $3,500 Miscellaneous $14,000 Selling and administrative expenses are all paid during the month, in cash, with the exception of depreciation (of course) and insurance is pre-paid for the duration of the policy. Due to a violation of an existing copyright, lawyers for Allteq Solutions have negotiated a one-time infringement penalty to be expensed and paid during May for $350,000 cash. The newly formed SPD division contributes to the corporate dividend at a rate of $175,000 each quarter, payable in the first month of following quarter. SPD balance absence if $752@ Balance Sheet as of March 31, 2020 Assets Cash $44,000 Accounts receivable 810,000 Inventory (34,200 units) 478,800 Prepaid insurance 16,200 Fixed assets, net of depreciation 472,700 Total Assets $1,821,700 Liabilities and Stockholders Equity Accounts payable $259,000 Dividends payable 175,000 Capital Stock 750,000 Retained earnings 637,700 Total Liabilities and Stockholders Equity $1,821,700 An agreement with East Rivers Bank allows you to borrow in increments of $1,000 at the beginning of each month, up to a total loan amount of $350,000. The interest rate on these loans is 7% annually (pretty high considering market rates), but the interest is not compounded, meaning this is simple interest only. At quarter end, SPD would pay East Rivers Bank all of the accumulated interest on the loan and as much of the balance of the loan as soon as possible (include $1,000 increments) while retaining the minimum $12,0000 cash balance. Use IF(excess/deficit<12,000, roundup(-excess/deficit +15,000, -3, 0) where excess/deficit = the cell address of where you compute each months cash deficit or excess. Required: Prepare a master budget for the three months ending June 30, 2021. Include the following budget schedules and financial statements: 1) Sales Budget by month and total for the quarter 2) Schedule of expected cash collections from sales, by month and total 3) Merchandise purchases budget in units and in dollars, by month and total 4) Schedule of expected cash disbursements for merchandise purchases, by month and total 5) Cash Budget, by month and total 6) Prepare a budgeted Income Statement for the three months ending June 30, 2021. Use the contribution approach. 7) Prepare a budgeted Balance Sheet as of Jun 30, 2021.