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 earnings): ces 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 31,400 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: Monthly operating expenses for the company are given below: 4% of sales Variable: Sales commissions Fixed: Advertising Rent Salaries Utilities Insurance Depreciation $ 270,000 $ 25,000 $ 120,000 $ 10, see $ 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 3 31,000 Assets Cash Accounts receivable (535,620 February Salesi 5430,560 March Soles) Inventory Prepaid Insurance Dana 466,100 124,832 24,500 Ches $ 81,000 Assets cash Accounts receivable (535,620 February sales: $430,560 March sales) Inventory Prepaid insurance Property and equipment (net) Total assets Llabilities and Stockholders' Equity Accounts payable Dividends payable Common stock Metained earnings Total Habilities and stockholders' equity 466,180 124,832 24,500 1.020,000 $ 1,716,512 107.000 20, 250 140,000 649,262 $ 1,710,512 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 $1000, while still retaining at least $57,000 in cash Complete this question by entering your answers in the tabs below. Reg 1A Req 1B Req 10 Req 1D Req 2 Prepare a master budget for the three-month period ending June 30 that includes a sales budget, by month and in total. Sales Budget May April June Quarter Budgeted unit sales Selling price per unit Total sales Reg 1B > Complete this question by entering your answers in the tabs below. Reg 1A Reg 18 Reg 10 Req 10 Reg 2 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 February sales March sales April sales May sales June sales Total cash collections Reg 1A Req 1B Regic Reg 1D Reg 2 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 Purchasen Budget April May June Quarter Budgeted unit sales ces Total needs Required purchases Unit cost Required dollar purchases Req 1A Reg 1B Req 1C Req 10 Reg 2 Prepare a master budget for the three-month period ending June 30 that includes a schedule of expected cash disbur for merchandise purchases, by month and in total. Earrings Unlimited Budgeted Cash Disbursements for Merchandise Purchases April May June Quarter Accounts payable Aprill purchases May purchases June purchases Total cash payments