# 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

### Identify the supply chain management, customer relationship management, or e-procurement

Identify the supply chain management, customer relationship management, or e-procurement services that are used by: PricewaterhouseCoopers (copy and paste link into browser) https://www.pwc.com/us/en/services/alliances/microsoft.html or   Federal Express

### HAMAD INTERNATIONAL AIRPORT – DOHA-QATAR -operation management

Assignment Brief For this assignment you should visit one of the following types of operations and analyse it as an operation. NOTE that this is

### (Due by Sunday, midnight of your time zone in Week

(Due by Sunday, midnight of your time zone in Week 6) Using the Wall Street Journal menu link, select an article that relates to: (1) conflicts

Client #231094

### Nursing Research and Evidence-Based Practice

In your practice as a nurse, you may use procedures and methods that did not necessarily originate in evidence but instead were derived from informal

### St Thomas University Health & Medical Question Nursing Assignment Help

In this module, you will be considering the issues/subjects that surround biological, psychosocial & genetic factors; diagnostic criteria; and treatment approaches of: Alcohol Use Disorder

### Suppose that a researcher is interested in estimating the mean

Premium Paper Help is a professional writing service that provides original papers. Our products include academic papers of varying complexity and other personalized services, along

### Principlism

This assignment will incorporate a common practical tool in helping clinicians begin to ethically analyze a case. Organizing the data in this way will help

### Castlegar Sculpturewalk

The Assessment must be submitted in the form of a SWOT grid for analysis and a Strategic Formulation Map to demonstrate a student’s ability to

### Students and their families want to know that their unique

Students and their families want to know that their unique personal and cultural backgrounds will be respected and valued in the classroom. Educators must

### Do you see the rise of consumer power through evolving changes in

For this activity, prepare a reflection paper, and consider the concepts that you have learned during your readings. Think about what you understand completely and

### Response to nursing peer DB_ar Nursing Assignment Help

Response 150 words 1 nursing reference within 5 yrs Qualitative research is a strategy for systematic collection, organization, and interpretation of phenomena that are difficult

New questions

### Please compose a power point presentation that will include Nursing Assignment Help

Please compose a power point presentation that will include the following components: the paper is attached  Topic Background Problem Statement Research Design Data Collection What

### Shortness of Breath with Exertion Discussion Nursing Assignment Help

Please write a 1-2 paragraph response to each of these. Please include one reference for each response CASE STUDY 1 – RESPONSE Mason is a

### ACU Health & Medical Navigating Telehealth Perspectives Nursing Assignment Help

Instructions:  Select three people and interview them about their experiences and perceptions using telehealth services.  One of the interviewees must work in healthcare; however, the

### WU An Evaluation of The Dilemma at Benevento Foods Essay Nursing Assignment Help

AN EVALUATION OF THE DILEMMA AT BENEVENTO FOODS: UNDERSTANDING CAUSE AND EFFECT AND RECOMMENDATIONS FOR IMPROVEMENT For this Assignment, you will continue to evaluate the

### Based on Chapter 18, discuss the most common Claims and Nursing Assignment Help

Based on Chapter 18, discuss the most common Claims and Benefits Administration problems, their repercussions, and how to identify and rectify them. Based on Chapter