Case 8-33 (Algo) Master Budget with Supporting Schedules [LO8-2, LO8-4, LO8-8, LO8-9, LO8-10] 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-$17 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) 23, 600 June (budget) 29,600 July (budget) 43,600 August (budget) 68, 600 September (budget) 103,600 53,600 33,600 31,600 28,600 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 earrings sold in the following month. Suppliers are paid $5.80 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: 4% of sales Sales commissions Fixedi Advertising $ 380,000 36,000 $ 142,000 $ 16,000 $ 4,800 $ 32,000 Rent Salaries utilities Insurance Depreciation Insurance is paid on an annual basis, in November of each year. The company plans to purchase $25,000 in new equipment during May and $58,000 in new equipment during June; both purchases will be for cash. The company declares dividends of $28,500 each quarter, payable in the first month of the following quarter.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question
100%

Prepare a master budget for the three-month period ending June 30 that includes a sales budget, by month and in total.

 
The company's balance sheet as of March 31 is given below:
Assets
Cash
Accounts receivable ($50,320 February sales; $592,960
March sales)
Inventory
Prepaid insurance
Property and equipment (net)
92,000
643,280
159,152
30,000
1,138, 000
$ 2,054,432
Total assets
Liabilities and Stockholders' Equity
Accounts payable
Dividends payable
Common stock
Retained earnings
Total liabilities and stockholders' equity
118,000
28,500
1,160,000
747,932
$ 2,054,432
The company maintains a minimum cash balance of $68,000. 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 $68,000 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 $68,000.
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.
Req 1A
Req 18
Reg 10
Reg 1D
Req 2
Req 3
Reg 4
Prepare a master budget for the three-month period ending June 30 that indudes a sales budget, by month and in total.
Sales Budget
April
May
June
Quarter
Budgeted unit sales
Seling price per unit
Total sales
Transcribed Image Text:The company's balance sheet as of March 31 is given below: Assets Cash Accounts receivable ($50,320 February sales; $592,960 March sales) Inventory Prepaid insurance Property and equipment (net) 92,000 643,280 159,152 30,000 1,138, 000 $ 2,054,432 Total assets Liabilities and Stockholders' Equity Accounts payable Dividends payable Common stock Retained earnings Total liabilities and stockholders' equity 118,000 28,500 1,160,000 747,932 $ 2,054,432 The company maintains a minimum cash balance of $68,000. 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 $68,000 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 $68,000. 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. Req 1A Req 18 Reg 10 Reg 1D Req 2 Req 3 Reg 4 Prepare a master budget for the three-month period ending June 30 that indudes a sales budget, by month and in total. Sales Budget April May June Quarter Budgeted unit sales Seling price per unit Total sales
Case 8-33 (Algo) Master Budget with Supporting Schedules [LO8-2, LO8-4, LO8-8, LO8-9, LO8-10]
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-$17 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)
23, 600 June (budget)
29,600 July (budget)
43,600
68,600
103,600
53,600
33,600
31,600
28,600
August (budget)
September (budget)
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 S5.80 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
4% of sales
F1
d:
$ 380,000
36,000
$ 142,000
$ 16,000
$ 4,800
$ 32,000
Advertising
Rent
Salaries
Utilities
Insurance
Depreciation
Insurance is paid on an annual basis, in November of each year.
The company plans to purchase $25,000 in new equipment during May and $58,000 in new equipment during June; both purchases
will be for cash. The company declares dividends of $28,500 each quarter, payable in the first month of the following quarter.
Transcribed Image Text:Case 8-33 (Algo) Master Budget with Supporting Schedules [LO8-2, LO8-4, LO8-8, LO8-9, LO8-10] 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-$17 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) 23, 600 June (budget) 29,600 July (budget) 43,600 68,600 103,600 53,600 33,600 31,600 28,600 August (budget) September (budget) 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 S5.80 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 4% of sales F1 d: $ 380,000 36,000 $ 142,000 $ 16,000 $ 4,800 $ 32,000 Advertising Rent Salaries Utilities Insurance Depreciation Insurance is paid on an annual basis, in November of each year. The company plans to purchase $25,000 in new equipment during May and $58,000 in new equipment during June; both purchases will be for cash. The company declares dividends of $28,500 each quarter, payable in the first month of the following quarter.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Knowledge Booster
Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education