Prepare a master budget for the three-month period ending June 30 that includes a budgeted income statement for the three-month period ending June 30. Use the contribution approach. The company's balance sheet as of March 31 is given below.AssetsCashAccounts receivale (559, 320 February sales, s592,960Narch salen)InventoryPrepatd inurnceProperty and equipent (net)159,152Total assetsS 2,14,433Liabilities and stockholders tquityAccunte payableS 110,00028,500Dlvidends peyableCoon stockRetained camingsTotal llabiies nd stackholdera' quity247,232,014,433The company maintains a minimum cash balance of $68.000. Al borowing is done at the beginning of a month; any repayments aremade 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 eachmonth. The interest rate on these loans is 15 per month and for simplicity we will assume that interest is not compounded. At the endof the quarter, the company would pay the bank all of the accumulated interest on the loan and as much of the loan as possible (inincrements of $1,000), whie stil retaining at least $68.000 in cash.Required:Prepere a moster budget for the three-month period ending June 30. Include the following detaled schedules:1. a. A sales budget, by month and in total.b. A schedule of expected cesh collections, by month and in total.c. A merchandise purchases budget in units and in dollers. 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 minimumcash balance of $68.0003. 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.Reg 1AReg 18Reg 10Reg 10Reg 2Reg 3Reg 4Prepare a master budget for the three-month period ending June 30 that includes a budgeted income statement for the three-month peried ending June 30. Use the contribution approach.Earrings UnlimitedBudgeted income StatementFor the Three Months Ended June 30Variable expensesolFied expenses 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 locatedin shopping malls across the country. In the past, the company has done very little in the way of budgeting and at certain times of theyear has experienced a shortage of cash. Since you are well trained in budgeting, you have decided to prepare a master budget forthe upcoming second quarter. To this end, you have worked with accounting and other areas to gather the information assembledbelow.The company sells many styles of earrings, but all are sold for the same price-$17 per pair. Actual sales of earrings for the last threemonths and budgeted sales for the next six months follow (in pairs of earrings):January (actual)February (actual)March (actual)April (budget)May (budget)23, 600 June (budget)29,600 July (budget)43,60068,600103,60053,60033,60031,60028,600August (budget)September (budget)The concentration of sales before and during May is due to Mother's Day. Sufficient inventory should be on hand at the end of eachmonth to supply 40% of the earrings sold in the following month.Suppliers are paid S5.80 for a pair of earrings. One-half of a month's purchases is paid for in the month of purchase; the other half ispaid for in the following month. All sales are on credit. Only 20% of a month's sales are collected in the month of sale. An additional70% is collected in the following month, and the remaining 10% is collected in the second month following sale. Bad debts have beennegligible.Monthly operating expenses for the company are given below:Variable:Sales commissions4% of salesF1d:$ 380,00036,000$ 142,000$ 16,000$ 4,800$ 32,000AdvertisingRentSalariesUtilitiesInsuranceDepreciationInsurance 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 purchaseswill be for cash. The company declares dividends of $28,500 each quarter, payable in the first month of the following quarter.

Answered: Image /qna-images/answer/6f05a809-5921-4cc1-b0e6-76a0082260dd.jpgEarrings Unlimited Cash Budget: Particulars April May June Total Beginning Cash balance 92000 68000 154472 314472 Add: Receipts Cash collection on sales 802400 1242700 1531700 3576800 Total Cash Available 894400 1310700 1686172 3891272 Less: Cash Disbursement Inventory Purchase 394980 481980 374680 1251640 Advertising 3,80,000 3,80,000 3,80,000 1140000 Rent 36000 36000 36000 108000 Salaries 142000 142000 142000 426000 Utilities 16000 16000 16000 48000 Insurance 4800 4800 4800 14400 Sales Commission 46648 70448 36448 153544 Dividends 28500 28500 Purchase of equipment 25000 58000 83000 Total Cash Disbursement 1048928 1156228 1047928 3253084 Excess of cash available -154528 154472 638244 638188 Minimum cash balance required 68000 68000 Cash requirement 222528 0 0 222528 Borrowing 222528 0 0 222528 Repayment 0 0 -222528 -222528 Interest 0 0 -4450.6 -4450.56 Total Financing 0 -226979 -226979 Ending cash Balance 68000 154472 411265 633737.4Earrings Unlimited Income Statement Particulars Amount in $ Amount in $ Sales Revenue 3838600 Less: Cost of Sales -1309640 Net Sales Revenue 2528960 Gross margin 2528960 Less: Selling and administration expense: Advertising 11,40,000 Rent 108000 Salaries 426000 Utilities 48000 Insurance 14400 Depreciation 96000 Sales Commission 153544 -19,85,944 Net Operating Income 5,43,016 Less: Interest Expense -4451 Net Income 5,38,565

Business

Accounting

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) 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 February (actual) March (actual) April (budget) May (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 Fixed: 4% of sales S 380,000 $ 36,00e $ 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 S58.000 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.