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 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. 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-$13 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) February (actual) March (actual) April (budget) May (budget) 21 400 27,400 41 400 66,400 101,400 June (budget) July (budget) August (budget September (budget) 51 400 B1 400 29 400 26,400 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 $4.70 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 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: 4 of sales Variable: Sales commissions Fixed: Advertising Rent Salaries Utilities Insurance $ 270,000 $ 25,000 $ 120,000 $ 10, 580 $ 3,700 Prey 1 of 1 Next Check my work , 12 9 Dalali Utilities Insurance Depreciation $ 10,500 $ 3,700 $ 21,000 Insurance is paid on an annual basis, in November of each year. The company plans to purchase $19,500 in new equipment during May and $47,000 in new equipment during June, both purchases will be for cash. The company declares dividends of $20,250 each quarter, payable in the first month of the following quarter. The company's balance sheet as of March 31 is given below: $ 81,000 Assets Cash Accounts receivable ($35,620 February sales; $430,560 March sales) Inventory Prepaid insurance Property and equipment (net) Total assets Liabilities and Stockholders' Equity Accounts payable Dividends payable Common stock Retained earnings Total liabilities and stockholders' equity 466, 180 124,832 24,500 1,020,000 $ 1,716,512 $ 107,000 20, 250 940,000 649,262 $ 1,716,512 The company maintains a minimum cash balance of $57,000. 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 $57,000 in cash. Help Sav 1 1,020,000 $ 1,716,512 Property and equipment (net) Total assets Liabilities and Stockholders' Equity Accounts payable Dividends payable Common stock Retained earnings Total liabilities and stockholders' equity $ 107,000 20, 250 940,000 649,262 $ 1,716,512 Book The company maintains a minimum cash balance of $57,000. All borrowing is done at the beginning of a month; any repayments are made at the end of a month. Print Terences 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 $57,000 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 $57.000 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. Prey 1 of 1 Sraw Next Complete this question by entering your answers in the tabs below. Req 1A Reg 1B Reg 10 Reg 10 Reg 2 Reg 3 Req 4 Prepare a master budget for the three-month period ending June 30 that includes a sales budget, by month and in total. June Quarter 51,400 Sales Budget April May 66.400 101,400 13 $ 13 863,200 $ 1,318,200 219,200 Budgeted unit sales Selling price per unit Total sales $ 13 $ 13 A en $ 668,200 $ 2,849,600 Req 1B Req 1A Req 1B Reg 10 Reg 10 Reg 2 Req 3 Reg 4 Prepare a master budget for the three-month period ending June 30 that includes a schedule of expected cash collections, by month and in total. Earrings Unlimited Schedule of Expected Cash Collections April May June Quarter 9 0 10 February sales March sales April sales May sales 172.640 86.320 863 200 604,240 263,640 922 740 186.880 133.640 188.640 June sales $ 172,640 5 Total cash collections 867 880 $. 1 142,700 $ 2 183,220 Complete this question by entering your answers in the tabs below. Reg 1A Reg 1B Req 1C Reg 10 Reg 2 Reg 3 Req 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.) May Quarter June 51.400 219,200 51,400 219,200 Earrings Unlimited Merchandise Purchases Budget April Budgeted unit sales 66.400 101,400 Add: Desired ending merchandise inventory Total needs 66.400 101,400 Less: Beginning merchandise inventory Required purchases 66,400 101,400 Unit cost $ 0 Required dollar purchases 51,400 219,200 0 0 $ $ Req 10 > Reg 1A Reg 1B Req 1C Req 1D Reg 2 Reg 3 Reg 4 100 points 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 $57,000. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Earrings Unlimited Cash Budget For the Three Months Ending June 30 April May June Quarter Beginning cash balance Add collections from customers 0 0 0 0 0 0 Total cash available Less cash disbursements: Merchandise purchases Advertising Rent Salaries Commissions Utilities Equipment purchases Dividends paid Total cash disbursements O O OOOO 0 0 0 0 0 0 0 0 0 Mc Graw Prey 1 of 1 Ned 0 0 0 0 Total cash available Less cash disbursements: Merchandise purchases Advertising 0 0 0 Rent 0 0 0 0 0 0 0 0 0 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 0 0 0 0 0 0 0 0 0 0 0 oo $ 0 $ 0 S 0 $ 0 Req 1A Reg 1B Req 10 Req 10 Req 2 Reg 3 Reg 4 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 0 0 Fixed expenses Prey of 1 New 0 0 Fixed expenses 0 0 Req 1A Req 1B Req 1C Req 1D Reg 2 Reg 3 Reg 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 0 Total assets $ Liabilities and Stockholders' Equity Prey 1 of 1 Next 0 Total assets $ Liabilities and Stockholders' Equity Total liabilities and stockholders' equity $ 0