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-$19 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) 23,000 29,000 43,000 68,000 103,000 June (budget) July (budget) August (budget) September (budget) 53,000 33,000 31,000 28,000 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 $5.50 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 Dont Rent Salaries Utilities Insurance Depreciation $ 350,000 $ 33,000 $ 136,000 $ 14,500 $ 4,500 $ 29,000 Insurance is paid on an annual basis, in November of each year. The company plans to purchase $23,500 in new equipment during May and $55,000 in new equipment during June; both purchases will be for cash. The company declares dividends of $26,250 each quarter, payable in the first month of the following quarter. The company's balance sheet as of March 31 is given below: $ 89,000 Assets Cash Accounts receivable ($55,100 February sales; $653,600 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 708, 700 149,600 28,500 1,100,000 $ 2,075,800 $ 115,000 26,250 1,100,000 834,550 $ 2,075,800 The company maintains a minimum cash balance of $65,000. 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 $65,000 in cash. Duired 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 $65,000. 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. Req 1A Req 1B Req 1C Req 1D Reg 2 Req3 Req 4 Prepare a master budget for the three-month period ending June 30 that includes a sales budget, by month and in total. Quarter Sales Budget April May June 68,000 103,000 53,000 $ 19 $ 19 $ 19 $ $ 1,292,000 $ 1,957,000 1,007,000 Budgeted unit sales Selling price per unit 224,000 $ 19 Total sales $ 4,256,000 Complete this question by entering your answers in the tabs below. Req 1A Req 1B Req 1C Req 1D Reg 2 Req 3 Req 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. February sales March sales April sales May sales Earrings Unlimited Schedule of Expected Cash Collections April May June Quarter $ 29,000 $ 29,000 301,000 43,000 344,000 258,400 904,400 129,200 1,292,000 391,400 1,369,900 1,761,300 201,400 201,400 $ 588,400 $ 1,338,800 1,700,500 $ 3,627,700 June sales Total cash collections Complete this question by entering your answers in the tabs below. Req 1A Req 1B Req 1c Req 1D Req 2 Req 3 Reg 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.) June Quarter 53,000 13,200 Earrings Unlimited Merchandise Purchases Budget April May Budgeted unit sales 68,000 103,000 Add: Desired ending merchandise inventory 41,200 21,200 Total needs 109,200 124,200 Less: Beginning merchandise inventory 27,200 41,200 Required purchases 82,000 83,000 Unit cost $ 5.50 $ 5.50 Required dollar purchases $ 451,000 $ 456,500 66,200 21,200 45,000 224,000 13,200 237,200 27,200 210,000 $ 5.50 $ 5.50 247,500 $ 1,155,000