master budget problem. only part B in attached file Part

master budget problem. only part B  in attached file

Part B: Master Budget

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—\$10 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)

30,000

June (budget)

45,000

February (actual)

20,000

July (budget)

40,000

March (actual)

50,000

August (budget)

30,000

April (budget)

70,000

September (budget)

20,000

May (budget)

95,000

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 \$3 for a pair of earrings. 40% of a month’s purchases is paid for in the month of purchase; the other 60% is paid for in the following month. All sales are on credit. Only 30% of a month’s sales are collected in the month of sale. An additional 60% is collected in the following month, and the remaining 10% is collected in the second month following sale.

Monthly operating expenses for the company are given below:

Variable:

Sales commissions

5% of sales

Fixed:

\$

190,000

Rent

\$

20,000

Salaries

\$

100,000

Utilities

\$

8,000

Insurance

\$

3,000

Depreciation

\$

14,000

Insurance is paid on an annual basis, in November of each year.

At the end of June, the company received \$4,000 deposit for July sales. Sales in advance is a liability.

The company plans to purchase \$20,000 in new equipment during May and \$60,000 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.

The company’s balance sheet as of March 31 is given below:

Assets

Cash

\$

74,000

Accounts receivable (\$20,000   February sales; \$350,000 March sales)

370,000

Inventory

80,000

Prepaid insurance

21,000

Property and   equipment (net)

950,000

Total assets

\$

1,495,000

Liabilities and   Stockholders’ Equity

Accounts payable

\$

100,000

Dividends payable

15,000

Common stock

800,000

Retained earnings

580,000

Total liabilities and stockholders’ equity

\$

1,495,000

The company maintains a minimum cash balance of \$50,000. 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 \$50,000 in cash.

Required:

Prepare a master budget for the three-month period ending June 30. Include the following detailed schedules: Use the formats/tables below. Any other format is unacceptable. Below each table, show how you arrived at the numbers in your tables. Lack of detailed calculations will reduce your marks even if the answers are correct.

Pages (275 words)
Standard price: \$0.00

Latest Reviews

Impressed with the sample above? Wait there is more

Related Questions

Chapter 2: Discuss the “Becoming Barbie” video with your discussion

Chapter 2: Discuss the “Becoming Barbie” video with your discussion group ( you can find the link at the bottom of this post). Think about

1) Using the video from Episode 3 on Henry, compare

1) Using the video from Episode 3 on Henry, compare and contrast the difference between, right, left, and biventricular heart failure. Explain why Henry had

News and Views Assignment BLG 251 W2019 Book Chapter Assignment

Communicating science is a critical and growing section of the science-based economy. The ability to read technical information, whether from primary literature or technical manuals

I need someone to write a reconsider letter to the

I need someone to write a reconsider letter to the SBA officer for them to consider giving me a grant. This is the email I

For this last week’s written assignment, I thought it would

For this last week’s written assignment, I thought it would be nice to give you all two options to pick from. You can do a

1) What are some of the unique strategic challenges that Christian

1) What are some of the unique strategic challenges that Christian universities face? How has the unprecedented Covid-19 pandemic crisis impacted your life? Has it altered

STARBUCKS CASE STUDY. MAN4720

After reading the Starbucks case study from our textbook, respond to the following prompts in one to five sentences: Based on the information in the

BRIEF: There is an increasing awareness across business thought leaders that people and culture hold the key to organisational success. In the context of major

1.- How are grouped the source-oriented medical records categories? 2.-

1.- How are grouped the source-oriented medical records categories? 2.- What is SOAP and POMR formats? 3.- What are the Progress notes? What do we

You are a 2-year graduate of an accredited AGACNP master’s

You are a 2-year graduate of an accredited AGACNP master’s program. You are now a certified AGACNP practicing on a very busy inpatient oncology unit.

Develop a 1 page, APA style What is comprehension? (use

Develop a 1 page, APA style  What is comprehension? (use your module resources to develop a thick explanation; include why comprehension development is important to

MDC Anxiety Disorder Treatment Discussion Nursing Assignment Help

I’m working on a health & medical discussion question and need the explanation and answer to help me learn. Select one of the following neurotransmitters:

New questions

UM Kadlec Medical Center v Lakeview Anesthesia Associates Nursing Assignment Help

Read Chapter 8 (attached) and discuss the following 2 questions.  What implications does the decision on Kadlec Medical Center v. Lakeview Anesthesia Associates have on

Analyzing the Los Reyes Hospital Case Study Nursing Assignment Help

After reading and analyzing the Los Reyes Hospital (A) PDF case study, discuss how the capital budget decisions will impact the financial statements. In addition,

Follow the instructions below to complete your Week 5 – Nursing Assignment Help

Follow the instructions below to complete your Week 5 – Assignment AHow can I design and deliver an effective PowerPoint presentation?  Link to Prior Knowledge:

Please respond to a minimum of 2 peers. Include the Nursing Assignment Help

Please respond to a minimum of 2 peers. Include the following in your responses: What similarities or differences do you see between your perceptions related

A 78-year-old male patient comes to your office complaining Nursing Assignment Help

A 78-year-old male patient comes to your office complaining of increased left knee pain for the past 3 to 4 months. He has had no