Please provide calculations and in excel

Please provide calculations and in excel

ATTACHMENT PREVIEW

Download attachment

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 of earrings for the last three months and budgeted sales for the next
six months follow (in pairs of earrings):
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
on 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 remaining 10% is collected in
the second month following sale. Bad debts have been negligible.
Monthly operating expenses for the company are given below:

Unlock Solution Unlocking…

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:
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 budgets:

1.
o
a
. A sales budget, by month and in total.

Show entire document