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$17 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)	23,600	June (budget)	53,600
February (actual)	29,600	July (budget)	33,600
March (actual)	43,600	August (budget)	31,600
April (budget)	68,600	September (budget)	28,600
May (budget)	103,600

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 $5.80 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% 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:

Variable:
Sales commissions		4	% of sales
Fixed:
Advertising	$	380,000
Rent	$	36,000
Salaries	$	142,000
Utilities	$	16,000
Insurance	$	4,800
Depreciation	$	32,000

Insurance is paid on an annual basis, in November of each year.

The company plans to purchase $25,000 in new equipment during May and $58,000 in new equipment during June; both purchases will be for cash. The company declares dividends of $28,500 each quarter, payable in the first month of the following quarter.

The companys balance sheet as of March 31 is given below:

Assets
Cash	$	92,000
Accounts receivable ($50,320 February sales; $592,960 March sales)		643,280
Inventory		159,152
Prepaid insurance		30,000
Property and equipment (net)		1,130,000
Total assets	$	2,054,432
Liabilities and Stockholders Equity
Accounts payable	$	118,000
Dividends payable		28,500
Common stock		1,160,000
Retained earnings		747,932
Total liabilities and stockholders equity	$	2,054,432

The company maintains a minimum cash balance of $68,000. 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 $68,000 in cash.

Required: PLEASE HELP WITH QUESTIONS #2,3,4

Prepare a master budget for the three-month period ending June 30. Include the following detailed schedules:

(solved)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 $68,000.

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.

Req 1A Req 1B Req 1C Req 1D Req 2 Req 3 Req 4 Prepare a master budget for the three-month period ending June 30 that includes a sales budget, by mont Sales Budget April May June Quarter Budgeted unit sales Selling price per unit Total sales 225,800 17 $1,166,2001,761,200 $ 911,200 S 3,838,600 68,600 103,600 53,600 17 $ 17 $17$ Req 1A Req 1B Req 1C Req 1D Req 2 Req 3 Req 4 Prepare a master budget for the three-month period ending June 30 that includes a schedule of expec 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 50,320 592,960 1,166,200 1,585,080 182,240 802,400 $ 1,242,700$ 1,531,700$ 3,576,800 50,320 518,840 233,240 0 0 0 74,120 816,340 352,240 0 0 116,620 1,232,840 182,240 K Req 1A Req 1C Req 1A Req 1B Req 1C Req 1D Req 2 Req 3 Req 4 Prepare a master budget for the three-month period ending June 30 that includes a merchandise pur and in dollars. Show the budget by month and in total. (Round unit cost to 2 decimal places.) Earrings Unlimited Merchandise Purchases Budget April May June Quarter Budgeted unit sales Add: Desired ending merchandise inventory Total needs Less: Beginning merchandise inventory Required purchases Unit cost Required dollar purchases 225,800 13,440 239,240 27,440 211,800 5.80 $ 479,080$ 484,880 264,480 1,228,440 68,600 41,440 110,040 27,440 82,600 103,600 21,440 125,040 41,440 83,600 53,600 13,440 67,040 21,440 45,600 5.80$ 5.80$ 5.80 $ K Req 1B Req 1D Req 1A Req 1B Req 1C Req 1D Req 2 Req 3 Req 4 Prepare a master budget for the three-month period ending June 30 that includes a schedule of expected cash for merchandise purchases, by month and in total Earrings Unlimited Budgeted Cash Disbursements for Merchandise Purchases April May June Quarter $118,000$ 0 118,000 0 Accounts payable April purchases May purchases June purchases Total cash paymentsS 357,540$ 481,980S 374,6801,214,200 239,540 239,540 479,080 0 242,440242,440 484,880 0 0 132,240132,240 K Req 1C Req 2 Req 1A Req 1B Req 1C Req 1D Req 2 Req 3 Req 4 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 $68,000. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Earrings Unlimited Cash Budget For the Three Months Ending June 30 April Quarter June Beginning cash balance Add collections from customers Total cash available Less cash disbursements Merchandise purchases Rent Salaries Commissions Equipment purchases Dividends paid Total cash disbursements Excess (deficiency) of cash available over disbursements Financing Borrowings Repayments Interest Total financing Ending cash balance KReq 1D Req 3 > Req 1A Req 1B Req 1C Req 1D Req 2 Req 3 Req 4 Prepare a master budget for the three-month period ending June 30 that includes a budgeted income statement for th month period ending June 30. Use the contribution approach Earrings Unlimited Budgeted Income Statement For the Three Months Ended June 30 Variable expenses Fixed expenses: Req 1A Req 1B Req 1C Req 1D Req 2 Req 3 Req 4 Prepare a master budget for the three-month period ending June 30 that includes a budgeted balance sheet Earrings Unlimited Budgeted Balance Sheet June 30 Assets Total assets 0 Liabilities and Stockholders' Equity Total liabilities and stockholders' equity 0 Req 3 Req 4