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 SM per pall. Actual sales of earrings for the test three months and budgeted sales for the next six months follow on polts of earrings January (actual) February (actual) March (actual) April (budget) May (hod) 20,000 June (budget) 26,100 Tuly ( bet) 10,000 August (budget) 65,000 September (budget) 100,000 50,000 10,00 28,500 95,600 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 earings sold in the following month, Suppliers are paid $4.40 for a pair of eartings. 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 Font Salaries Utilities Insurance Depreciation $ 240,000 $ 22.000 $ 114,000 1 9,000 $ 3,400 $ 18,000 Insurance is paid on an annual basis, in November of each year The company plans to purchase $18,000 in new equipment during May and $44,000 in new equipment during June: both purchases will be for cash. The company declares dividends of $18.000 each quarter, payable in the first month of the following quarter PURE The company's balance sheet as of March 31 is given below: 78,000 Assets Cash Accounts receivable ($37,520 February sales; $456,96 March solus) Inventory Prepaid insurance Property and equipment (net) Total assets Liabilities and Stockholders' Equity Accounts payable Dividends payable Common stock Retained earnings Total Habilities and stockholders equity 494,480 115,808 23,000 990,000 $ 1,701,288 104,000 18,000 880,000 699,283 $ 1,701,288 The company maintains a minimum cash balance of $54,000. 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 $54.000 in cash. 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 $54.000, 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. Reg 1A Reg 18 Rea 10 Reg 10 Reg 2 Reg 3 Reg 4 Prepare a master budget for the three month period ending June 30 that includes a sales budget, by month in total Sales Budget April May June Quarter Budgeted unit sales Selling price per unit Total sales Roq 18 > Complete this question by entering your answers in the tabs below. Reg 1 Req 18 Req 1C Req 1D Reg 2 Req3 Reg 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 Earrings Unlimited Schedule of Expected Cash Collections April May June Quarter February sales March sales April sales May sales June sales Total cash collections Req 1A Reg 1B Reg 10 Req 10 Reg 2 Req3 Req 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.) Earrings Unlimited Merchandise Purchases Budget April May June Quarter Budgeted unit sales Total needs Required purchases Unit cost Required dollar purchases Reg 1B Reg 1D > Complete this question by entering your answers in the tabs below. Reg 1A Req 1B Reg 1C Reg 10 Reg 2 Req3 Reg 4 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. Earrings Unlimited Budgeted Cash Distursements for Merchandise Purchases April May June Quarter Accounts payable April purchases May purchases June purchases Total cash payments nn 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 $54,000. (Cash deficiency, repayments and interest should be indicated by a minus sign.) May June Quarter Earrings Unlimited Cash Budget For the Three Months Ending June 30 April Beginning cash balance Add collections from customers Total cash available Less cash disbursements Merchandise purchases Advertising Rent Salones Commissions Utilities Equipment purchases Dividends paid Total cash disbursements Excess (deficiency) of cash available over disbursements Financing Borrowings Ropayments Interest To financing 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 Variable expenses Fored expenses Prepare a master budget for the three month period ending ine 30 that includes a budgeted balance sheet as of June 30 Earrings Unlimited Budgetad Balance Sheet June 30 Assets Totalsts Liabilities and Stockholders' Equity Total liabilities and stockholders gut 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 $54,000. (Cash defidency, 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 Less cash disbursements Merchandise purchases Advertising Rent Salaries Commissions Equipment purchases Dividends pad Total cash disbursements Excess deficiency of cash available over disbursements Financing Elorrowings Repayments Interest Total anong