You have just been hired as a new management trainee by Earrings Unlimited, a di
ID: 2737577 • Letter: Y
Question
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 comprehensive budgets for the upcoming second quarter in order to show management the benefits that can be gained from an integrated budgeting program. 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—$14 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) 20,800 June (budget) 50,800 February (actual) 26,800 July (budget) 30,800 March (actual) 40,800 August (budget) 28,800 April (budget) 65,800 September (budget) 25,800 May (budget) 100,800 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 $4.4 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, with no discount, and payable within 15 days. The company has found, however, that 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: Variable: Sales commissions 4% of sales Fixed: Advertising $ 240,000 Rent $ 22,000 Salaries $ 114,000 Utilities $ 9,000 Insurance $ 3,400 Depreciation $ 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. A listing of the company’s ledger accounts as of March 31 is given below: Assets Cash $ 78,000 Accounts receivable ($37,520 February sales; $456,960 March sales) 494,480 Inventory 115,808 Prepaid insurance 23,000 Property and equipment (net) 990,000 Total assets $ 1,701,288 Liabilities and Stockholders’ Equity Accounts payable $ 104,000 Dividends payable 18,000 Common stock 880,000 Retained earnings 699,288 Total liabilities and stockholders’ equity $ 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: 1. Prepare a master budget for the three-month period ending June 30. Include the following detailed budgets: a. A sales budget, by month and in total. b. A schedule of expected cash collections from sales, by month and in total. c. A merchandise purchases budget in units and in dollars. Show the budget by month and in total. (Round "Unit cost" answers to 2 decimal places.) 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 (Cash deficiency, repayments and interest should be indicated by a minus sign.)
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..
I have completed 1....a, b, c and D....
Questions 2, 3 and 4 is what I was needing assistance with.
Explanation / Answer
Answer for question no.2:
Answer for question no.3:
Budgeted Income statement:
Budgeted Balance sheet:
Cash budget Particulars April May June Remarks Cash collections $621,600.00 $984,200.00 $1,222,200.00 Cash payments Payment to creditors $279,560.00 $353,320.00 $271,920.00 Sales commission $36,848.00 $56,448.00 $28,448.00 Advertising $240,000.00 $240,000.00 $240,000.00 Rent $22,000.00 $22,000.00 $22,000.00 Salaries $114,000.00 $114,000.00 $114,000.00 Utilities $9,000.00 $9,000.00 $9,000.00 Equipment $18,000.00 Equipment $44,000.00 Interest and repayment $76,220.00 Interest of $740 per month i.e, $740*3+$74000 Dividends $18,000.00 Total Payments $719,408.00 $812,768.00 $805,588.00 Cash from operations -$97,808.00 $171,432.00 $416,612.00 Opening cash balance $78,000.00 $54,192.00 $225,624.00 Closing cash balance -$19,808.00 $225,624.00 $642,236.00 Borrowings $74,000.00 $0.00 $0.00 Minimum cash balance $54,192.00Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.