You have just been hired as a new management trainee by Earrings Unlimited, a distributor of...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
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-$15 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) 21,880 June (budget) 27,808 July (budget) 41,800 August (budget) 66,800 September (budget) 101,800 51,800 31,800 29,800 26,800 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 $4.90 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: Variable: Sales commissions Fixed: Advertising Rent Salaries Utilities Insurance. Depreciation 4% of sales $ 290,000 $ 27,000 $ 124,000 $ 11,500 $ 3,900 $ 23,000 Insurance is paid on an annual basis, in November of each year. The company plans to purchase $20,500 in new equipment during May and $49,000 in new equipment during June; both purchases. will be for cash. The company declares dividends of $21,750 each quarter, payable in the first month of the following quarter The company's balance sheet as of March 31 is given below: Assets Cash Accounts receivable ($41,700 February sales; $501,600 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 $ 83,000 543,300 130,928 25,500 1,040,000 $ 1,822,728 $ 109,000 21,750 980,000 711,978 $ 1,822,728 The company maintains a minimum cash balance of $59,000. 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 $59,000 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 $59,000. 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. 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-$15 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) 21,880 June (budget) 27,808 July (budget) 41,800 August (budget) 66,800 September (budget) 101,800 51,800 31,800 29,800 26,800 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 $4.90 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: Variable: Sales commissions Fixed: Advertising Rent Salaries Utilities Insurance. Depreciation 4% of sales $ 290,000 $ 27,000 $ 124,000 $ 11,500 $ 3,900 $ 23,000 Insurance is paid on an annual basis, in November of each year. The company plans to purchase $20,500 in new equipment during May and $49,000 in new equipment during June; both purchases. will be for cash. The company declares dividends of $21,750 each quarter, payable in the first month of the following quarter The company's balance sheet as of March 31 is given below: Assets Cash Accounts receivable ($41,700 February sales; $501,600 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 $ 83,000 543,300 130,928 25,500 1,040,000 $ 1,822,728 $ 109,000 21,750 980,000 711,978 $ 1,822,728 The company maintains a minimum cash balance of $59,000. 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 $59,000 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 $59,000. 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.
Expert Answer:
Related Book For
Accounting Information Systems
ISBN: 9780132871938
11th edition
Authors: George H. Bodnar, William S. Hopwood
Posted Date:
Students also viewed these accounting questions
-
Production workers prepare materials requisition forms (four copies) and forward them to the production supervisor for approval. The materials requisition form is then forwarded to stores. In stores,...
-
Start Excel. Download and open the file named Exp19_Excel_Ch09_Cap_HouseCleaners.xfsx. Grader has automatically added your last name to the beginning of the filename. 1 2 The title and column labels...
-
Identify an existing organisation in an industry of your choice. The organisation can be either a profit or non-profit seeking organisation. If it is necessary, you may use a fictitious name for the...
-
Last year, Intrepid Corporations tax return revealed the following items: dividends from 20 percent owned domestic corporations - $60,000; Gross income from services rendered - $300,000;...
-
Describe the following parts of a report: title page, table of contents, executive summary, problem definition, research design, data analysis, conclusions, and recommendations.
-
In this hypothetical diversity of citizenship case, federal law requires complete diversity of citizenship between plaintiffs and defendants and an amount in controversy greater than $75,000 in order...
-
While the electromagnetic interaction between the photons and the charged electrons and positrons kept them in equilibrium with each other during the early universe, show that the direct...
-
Gross Profit Method Astaire Company uses the gross profit method to estimate inventory for monthly reporting purposes. Presented below is information for the month of May. Inventory, May...
-
What are some practical advantages to using a star schema data model over a relational model in healthcare?
-
Since 1970, Super Rise, Inc., has provided maintenance services for elevators. On January 1, 2024, Super Rise obtains a contract to maintain an elevator in a 90-story building in New York City for 10...
-
Philippa reports to you the following business income and expenditure of: In her first year of business from 1 July 2018 to 30 June 2019 she had $100,000 business income and $130,000 in general...
-
Which of the following statements about U.S. production is correct? A. Government goods and services and export goods and services each account for the same percentage of total production. B. Capital...
-
Choosing among renting, leasing, and purchasing an AIS is strictly a financial decision and should be done by the finance staff. Do you agree? Discuss fully.
-
What role does each HR manager listed in Figure 14.2 (pg. 526) play? FIGURE 14.2 Organization Chart of the HR Function Manager of safety, health services, and benefits Manager of employee and...
-
Visit a local building contractor and determine how he or she handles control of submittals from subcontractors to architect/engineer. What system does he or she use to ensure the job will not be...
-
Determine the local prices for some bulk materials such as concrete, sand, cement, steel mesh, bricks, and lumber and compare them to the periodically published prices in Engineering News Record.
-
select an item from your house to persuade us to purchase. Explain the characteristics and Importance of persuasion. Utilize a problem/cause/solution or cause/effect/solution format to develop a...
-
Let (X. A. p) be a measure space. Show that for any A,B A, we have the equality: (AUB)+(An B) = (A) + (B).
-
Modify the preceding problem to compute depreciation by the double-declining-balance method.
-
Consider a small manufacturing company that has taken on the project of designing databases for sales orders, inventory, and accounts receivable. List several data fields that these three databases...
-
COBIT is based in part on the maturity model. Write a brief report on the maturity model and how it relates to COBIT.
-
Which of Parks statements regarding the asset allocation approaches is correct? A. Only Statement 3 B. Only Statement 4 C. Both Statement 3 and Statement 4 Kevin Kroll is the chair of the investment...
-
The suitability concern discussed by Kroll and Park most likely deals with: A. governance. B. transparency. C. investment horizon. Kevin Kroll is the chair of the investment committee responsible for...
-
Based on the forecasted environment, liquidity planning should take into account that general partners may: A. call capital at a slower pace. B. make distributions at a faster pace. C. exercise an...
Study smarter with the SolutionInn App