29 Jun You have just been hired as a new
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$10 per pair.Actual sales or earrings for the last three months and budgeted sales for the next six months follow (in pairs of earrings)
January(actual) 20,000February(actual) 26,000March(actual) 40,000April(budget) 65,000May(budget) 100,000June(budget) 50,000July(budget) 30,000August(budget) 28,000September(budget) 25,000
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 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 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 remaing 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%Fixed:Advertising $200,000Rent $18,000Salaries $106,000Utilities $7,000Insurance $3,000Depreciation $14,000Insurance is paid on an annual basis in November of each year.The company plans to purchase $16,000 in new equipment during May and $40,000 in new equipment during June,both purchases will be for cash.The company declares dividends of $15,000 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
AssetsCash $74,000Accounts receivable($26,000 sales;$320,000 March sales) $346,000Inventory $104,000Prepaid Insurance 21,000Property and equipment(net) 950,000Total assets $1,495,000
Liabilities and Stockholders’ EquityAccount payable $ 100,000Dividends pyable 15,000Capital Stock 800,000Retained earnings 540,000Total liabilities and stockholders $1,495,000
The company maintains a minimum cash balance of $50,000.All borrowing is done at the beginining of the 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 begining 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 loan and as much of the loan as possible(in increment of $1,000) while still retaining at least $50,000 in cash
Required:Prepare a master budget for the three month ending June 30.Include the following detailed budgets:1.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.d.A schedule of expected cash disbursements for merchandise purchases,by month and in total.2.A cash budget .Show the budget by moth and in total.Determine any borrowing that would be needed to maintain the minimum cash balance of $50,0003.A budgeted income statement for the three month period ending June,30.Use the contribution approach.4.A budgeted balance sheet as June 30
Take Note:you are to use microsoft excel and show computation at various stages of budgeting.The format is given below please take note.
Our website has a team of professional writers who can help you write any of your homework. They will write your papers from scratch. We also have a team of editors just to make sure all papers are of HIGH QUALITY & PLAGIARISM FREE. To make an Order you only need to click Ask A Question and we will direct you to our Order Page at WriteDemy. Then fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Fill in all the assignment paper details that are required in the order form with the standard information being the page count, deadline, academic level and type of paper. It is advisable to have this information at hand so that you can quickly fill in the necessary information needed in the form for the essay writer to be immediately assigned to your writing project. Make payment for the custom essay order to enable us to assign a suitable writer to your order. Payments are made through Paypal on a secured billing page. Finally, sit back and relax.
About Writedemy
We are a professional paper writing website. If you have searched a question and bumped into our website just know you are in the right place to get help in your coursework. We offer HIGH QUALITY & PLAGIARISM FREE Papers.
How It Works
To make an Order you only need to click on “Order Now” and we will direct you to our Order Page. Fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Are there Discounts?
All new clients are eligible for 20% off in their first Order. Our payment method is safe and secure.