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$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):

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 $4.70 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:

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 companys balance sheet as of March 31 is given below:

Required:

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

1. 1. A sales budget, by month and in total.
   2. A schedule of expected cash collections, by month and in total.
   3. A merchandise purchases budget in units and in dollars. Show the budget by month and in total.
   4. 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.

\begin{tabular}{lrll} January (actual) & 21,400 & June (budget) & 51,400 \\ February (actual) & 27,400 & July (budget) & 31,400 \\ March (actual) & 41,400 & August (budget) & 29,400 \\ April (budget) & 66,400 & September (budget) & 26,400 \\ May (budget) & 101,400 & & \end{tabular} \begin{tabular}{lr} Variable: & \\ Sales commissions & 4% of sales \\ Fixed: & \\ Advertising & $270,000 \\ Rent & $25,000 \\ Salaries & $120,000 \\ Utilities & $10,500 \\ Insurance & $3,700 \\ Depreciation & $21,000 \end{tabular} \begin{tabular}{|c|c|} \hline Assets & \\ \hline Cash & $81,000 \\ \hline \begin{tabular}{l} Accounts receivable ( $35,620 February sales; $430,560 March \\ sales) \end{tabular} & 466,180 \\ \hline Inventory & 124,832 \\ \hline Prepaid insurance & 24,500 \\ \hline Property and equipment (net) & 1,020,000 \\ \hline Total assets & $1,716,512 \\ \hline Liabilities and Stockholders' Equity & \\ \hline Accounts payable & $107,000 \\ \hline Dividends payable & 20,250 \\ \hline Common stock & 940,000 \\ \hline Retained earnings & 649,262 \\ \hline Total liabilities and stockholders' equity & $1,716,512 \\ \hline \end{tabular} \begin{tabular}{|l|l|l|l|l|l|l|l|} \hline Required 1A & Required 1B & Required 1C & Required 1D & Required 2 & Required 3 & Required 4 \\ \hline \end{tabular} Prepare a master budget for the three-month period ending June 30 that includes a sales budget, by month and in total. \begin{tabular}{|l||l|l|l|l|} \hline \multicolumn{5}{|c|}{ Sales Budget } \\ \hline & April & May & June & Quarter \\ \hline Budgeted unit sales & & & & \\ \hline Selling price per unit & & & & \\ \hline Total sales & & & & \\ \hline \end{tabular} 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. 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. Note: Round unit cost to 2 decimal places. Prepare a master budget for the three-month period ending June 30 that includes a schedule of expected cash disbursements for merchandise purchases, by month and in total. 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. Note: Cash deficiency, repayments and interest should be indicated by a minus sign. 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. \begin{tabular}{|l|l|l|l|l|l|l|} \hline Required 1A & Required 1B & Required 1C & Required 1D & Required 2 & Required 3 & Required 4 \\ \hline \end{tabular} Prepare a master budget for the three-month period ending June 30 that includes a budgeted balance sheet as of June 30 . \begin{tabular}{|c|c|} \hline \multicolumn{2}{|c|}{ Earrings Unlimited } \\ \hline Budgeted Balance Sheet \\ \hline Assets \\ \hline \\ \hline \\ \hline \end{tabular} \begin{tabular}{lrll} January (actual) & 21,400 & June (budget) & 51,400 \\ February (actual) & 27,400 & July (budget) & 31,400 \\ March (actual) & 41,400 & August (budget) & 29,400 \\ April (budget) & 66,400 & September (budget) & 26,400 \\ May (budget) & 101,400 & & \end{tabular} \begin{tabular}{lr} Variable: & \\ Sales commissions & 4% of sales \\ Fixed: & \\ Advertising & $270,000 \\ Rent & $25,000 \\ Salaries & $120,000 \\ Utilities & $10,500 \\ Insurance & $3,700 \\ Depreciation & $21,000 \end{tabular} \begin{tabular}{|c|c|} \hline Assets & \\ \hline Cash & $81,000 \\ \hline \begin{tabular}{l} Accounts receivable ( $35,620 February sales; $430,560 March \\ sales) \end{tabular} & 466,180 \\ \hline Inventory & 124,832 \\ \hline Prepaid insurance & 24,500 \\ \hline Property and equipment (net) & 1,020,000 \\ \hline Total assets & $1,716,512 \\ \hline Liabilities and Stockholders' Equity & \\ \hline Accounts payable & $107,000 \\ \hline Dividends payable & 20,250 \\ \hline Common stock & 940,000 \\ \hline Retained earnings & 649,262 \\ \hline Total liabilities and stockholders' equity & $1,716,512 \\ \hline \end{tabular} \begin{tabular}{|l|l|l|l|l|l|l|l|} \hline Required 1A & Required 1B & Required 1C & Required 1D & Required 2 & Required 3 & Required 4 \\ \hline \end{tabular} Prepare a master budget for the three-month period ending June 30 that includes a sales budget, by month and in total. \begin{tabular}{|l||l|l|l|l|} \hline \multicolumn{5}{|c|}{ Sales Budget } \\ \hline & April & May & June & Quarter \\ \hline Budgeted unit sales & & & & \\ \hline Selling price per unit & & & & \\ \hline Total sales & & & & \\ \hline \end{tabular} 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. 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. Note: Round unit cost to 2 decimal places. Prepare a master budget for the three-month period ending June 30 that includes a schedule of expected cash disbursements for merchandise purchases, by month and in total. 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. Note: Cash deficiency, repayments and interest should be indicated by a minus sign. 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. \begin{tabular}{|l|l|l|l|l|l|l|} \hline Required 1A & Required 1B & Required 1C & Required 1D & Required 2 & Required 3 & Required 4 \\ \hline \end{tabular} Prepare a master budget for the three-month period ending June 30 that includes a budgeted balance sheet as of June 30 . \begin{tabular}{|c|c|} \hline \multicolumn{2}{|c|}{ Earrings Unlimited } \\ \hline Budgeted Balance Sheet \\ \hline Assets \\ \hline \\ \hline \\ \hline \end{tabular}