Prepare comprehensive budgets for upcoming second

Assignment Help Business Management
Reference no: EM13916105

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) 20,000
February(actual) 26,000
March(actual) 40,000
April(budget) 65,000
May(budget) 100,000
June(budget) 50,000
July(budget) 30,000
August(budget) 28,000
September(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 $200,000
Rent $18,000
Salaries $106,000
Utilities $7,000
Insurance $3,000
Depreciation $14,000
Insurance 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

Assets
Cash $74,000
Accounts receivable($26,000 sales;
$320,000 March sales) $346,000
Inventory $104,000
Prepaid Insurance 21,000
Property and equipment(net) 950,000
Total assets $1,495,000

Liabilities and Stockholders' Equity
Account payable $ 100,000
Dividends pyable 15,000
Capital Stock 800,000
Retained earnings 540,000
Total 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 $50,000

3.A budgeted income statement for the three month period ending June,30.Use the contribution approach.

4.A budgeted balance sheet as June 30

Reference no: EM13916105

Questions Cloud

Histogram of sample means : You'll compute the sample mean commute distance. Now imagine repeating the survey many, many times, each time recording a different sample mean commute distance. In the long run, a histogram of these sample means represents
Distraction to the attitude of the speaker or listener : The question of a person's ability to listen is a tricky one. I think that most people think or at least strive to be good listeners.
Portion of the driver license exam : The local driver's license office has asked you to design a program that grades the written portion of the driver's license exam. The exam has 20 multiple choice questions. Here are the correct answers:
Ethical standards in management communications : Relate an organizational example of the use or lack of use of ethical standards in management communications. The example may be from your own workplace or from a business situation with which you are familiar.
Prepare comprehensive budgets for upcoming second : 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..
Did you detect more average-sized men than heavy men : Did you detect more average-sized men than heavy men? Were there more muscular men than average-sized or heavy men? If so, what differences did you notice in the characters they played/products they sold
Positive and negative symptoms of schizophrenia : What interesting questions did the article raise for you? Identify the positive and negative symptoms of schizophrenia and give an example of each
Audit risk analysis project instructions : The Audit Risk Analysis Project requires the student to assume the role of an audit manager of a public accounting firm. The firm has been asked by an audit partner to assess the acceptability of a company as an audit client.
Difficulty in the selection process in clc : CLC assignment- Topic/Issue Selection: Each CLC team may select one topic to discuss. If the group experiences difficulty in the selection process, the instructor may assign the specific topic

Reviews

Write a Review

Business Management Questions & Answers

  Caselet on michael porter’s value chain management

The assignment in management is a two part assignment dealing 1.Theory of function of management. 2. Operations and Controlling.

  Mountain man brewing company

Mountain Man Brewing, a family owned business where Chris Prangel, the son of the president joins. Due to increase in the preference for light beer drinkers, Chris Prangel wants to introduce light beer version in Mountain Man. An analysis into the la..

  Mountain man brewing company

Mountain Man Brewing, a family owned business where Chris Prangel, the son of the president joins. An analysis into the launch of Mountain Man Light over the present Mountain Man Lager.

  Analysis of the case using the doing ethics technique

Analysis of the case using the Doing Ethics Technique (DET). Analysis of the ethical issue(s) from the perspective of an ICT professional, using the ACS Code of  Conduct and properly relating clauses from the ACS Code of Conduct to the ethical issue.

  Affiliations and partnerships

Affiliations and partnerships are frequently used to reach a larger local audience? Which options stand to avail for the Hotel manager and what problems do these pose.

  Innovation-friendly regulations

What influence (if any) can organizations exercise to encourage ‘innovation-friendly' regulations?

  Effect of regional and corporate cultural issues

Present your findings as a group powerpoint with an audio file. In addition individually write up your own conclusions as to the effects of regional cultural issues on the corporate organisational culture of this multinational company as it conducts ..

  Structure of business plan

This assignment shows a structure of business plan. The task is to write a business plane about a Diet Shop.

  Identify the purposes of different types of organisations

Identify the purposes of different types of organisations.

  Entrepreneur case study for analysis

Entrepreneur Case Study for Analysis. Analyze Robin Wolaner's suitability to be an entrepreneur

  Forecasting and business analysis

This problem requires you to apply your cross-sectional analysis skills to a real cross-sectional data set with the goal of answering a specific research question.

  Educational instructional leadership

Prepare a major handout on the key principles of instructional leadership

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd