Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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. Because 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$10 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)20,000 June (budget)50,000
February (actual)26,000 July (budget)30,000
March (actual)40,000 August (budget)28,000
April (budget)65,000 September (budget)25,000
May (budget)100,000
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 $4 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% are collected in the following month, and the remaining 10% are 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 sales
Fixed:
Advertising $ 200,000
Rent $ 18,000
Salaries $ 106,000
Utilities $ 7,000
Insurance $ 3,000
Depreciation $ 14,000
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 $40,000 in new equipment during June; both purchases will be for cash. The company declares dividends of $15,000 each quarter, payable in the first month of the following quarter.
The companys balance sheet as of March 31 is given below:
Assets
Cash $ 74,000
Accounts receivable ($26,000 February sales; $320,000 March sales)346,000
Inventory 104,000
Prepaid insurance 21,000
Property and equipment (net)950,000
Total assets $ 1,495,000
Liabilities and Stockholders Equity
Accounts payable $ 100,000
Dividends payable 15,000
Common stock 800,000
Retained earnings 580,000
Total liabilities and stockholders equity $ 1,495,000
The company maintains a minimum cash balance of $50,000. 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 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 $50,000 in cash.
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 $50,000.
Note: 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
Total cash available 0000
Less cash disbursements:
Merchandise purchases 0
Advertising 0
Rent 0
Salaries 0
Commissions 0
Utilities 0
Equipment purchases 0
Dividends paid 0
Total cash disbursements 0000
Excess (deficiency) of cash available over disbursements 0000
Financing:
Borrowings 0
Repayments 0
Interest 0
Total financing 0000
Ending cash balance $0 $0 $0 $0
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:
0
0
0
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
Total assets $0
Liabilities and Stockholders Equity
Total liabilities and stockholders equity $0

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

Forensic Accounting And Fraud Investigation For Non-Experts

Authors: Stephen Pedneault, Frank Rudewicz, Howard Silverstone, Michael Sheetz

3rd Edition

0470879599, 9780470879597

More Books

Students also viewed these Accounting questions

Question

Describe several of the factors associated with suicide.

Answered: 1 week ago