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;...
-
In which of the following situations is an information asymmetry likely to cause problems? a. Parents know more than their children about how to write a good college application. b. People who book...
-
You and a few of your classmates decided to become entrepreneurs. You came up with a great idea for a new mobile phone application that you think will make lots of money. Your business plan won...
-
Use the USDA Quick Stats service (http://quickstats.nass.usda.gov//) to compare the 2009 oat yields between New York and California. What additional land would California require to meet the same...
-
Machinery purchased for $52,000 by Carver Co. in 2008 was originally estimated to have a life of 8 years with a salvage value of $4,000 at the end of that time. Depreciation has been entered for 5...
-
Sandals Company is preparing the annual financial statements dated December 31. Ending inventory is presently recorded at its total cost of $5,465. Information about its inventory items follows:...
-
1 Carry out a PESTEL analysis of Alibaba at the time of the case. Evaluate the balance of opportunities and threats, using the same kind of figure as in Illustration 2.1. 2 Draw a basic sociogram of...
-
The Group of Three students should Design and Implement a computer network experimentally using simulation to implement the exact real network. Each Group must pick up on of the following real life...
-
Function overloading or method overloading allows oneto create multiple functions of the same name with different implementations. make a class named Chat . Add the following variables: 1. List...
-
Altira Corporation provides the following information related to its inventory during the month of August 2024: August 1 Inventory on hand-2,500 units; cost $6.60 each. August 8 Purchased 12,500...
-
Overview Web applications are complex and, by their runtime nature, involve multiple layers of services and servers. Web applications beg for the divide- and-conquer of software developer resources....
-
On April 1, Jiro Nozomi created a new travel agency, Adventure Travel. The following transactions occurred during the company's first month. A Nozomi invested $45,000 cash and computer equipment pri1...
-
Write a program using Scanner and its nextLine method. The following is an example of how to use nextLine Scanner kybd = new Scanner(System.in); System.out.println("Enter a line of text"); String...
-
James is planning to go to medical school and cover his tuition and living expenses by taking out student loans. The loan program has a stated 7 percent annual rate of interest, but interest is...
-
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.
-
Form small groups of four to five individuals. Using the worksheet Be the Best We Can Be Team Norms, discuss how the answers to the questions can assist the group with developing team norms so that...
-
Explain why teams and groups are not the same.
-
List the teams of which you are a member. Select one of these teams to analyze. Is it a high performing team? If so, why is it? If not, why isnt it? What changes need to be made to increase the the...
Study smarter with the SolutionInn App