Q1) Master Budget with Supporting Schedules
Knockoffs Unlimited, a nationwide distributor of low-cost imitation designer necklaces, has an exclusive franchise on the distribution of the necklaces, and sales have grown so rapidly over the past few years that it has become necessary to add new members to the management team. To date, the company’s budgeting practices have been inferior, and, at times, the company has experienced a cash shortage. You have been given responsibility for all planning and budgeting. Your first assignment is to prepare a master budget for the next three months, starting April 1.
You are anxious to make a favourable impression on the president and have assembled the information below.
The necklaces are sold to retailers for $10 each. Recent and forecasted sales in units are as follows:
22,000 June 54,000
30,000 July 34,000
March (actual) 43,000 August 32,000
April 69,000 September 29,000
The large buildup in sales before and during May is due to Mother’s Day. Ending
inventories should be equal to 40% of the next month’s sales in units.
The necklaces cost the company $4 each. Purchases are paid for as follows: 50% in the month of purchase and the remaining 50% 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 by month-end. 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.
The company’s monthly selling and administrative expenses are given below:
Sales commissions 4 % of sales
Advertising $ 212,000
Wages and salaries 110,800
All selling and administrative expenses are paid during the month, in cash, with the exception of depreciation and insurance. Insurance is paid on an annual basis, in November of each year. The company plans to purchase $17,600 in new equipment during May and $44,000 in new equipment during June; both purchases will be paid in cash. The company declares dividends of $15,800 each quarter, payable in the first month of the following quarter. The company’s balance sheet at March 31 is given below:
Cash $ 78,000
Accounts receivable ($30,000 February sales;
$344,000 March sales)
Prepaid insurance 26,600
Fixed assets, net of depreciation 970,000
Total assets $ 1,559,000
Liabilities and Shareholders’ Equity
Accounts payable $ 106,800
Dividends payable 15,800
Common shares 840,000
Retained earnings 596,400
Total liabilities and shareholders’ equity $ 1,559,000
The company wants a minimum ending cash balance each month of $50,000. All borrowing is done at the
beginning of the month, with any repayments made at the end of the month. The interest rate on these loans is 1%
per month and must be paid at the end of each month based on the outstanding loan balance for that month.
Prepare a master budget for the three-month period ending June 30. Include the following detailed budgets:
a. A sales budget by month and in total.
b. A schedule of expected cash collections from sales, by month and in total.
A merchandise purchases budget in units and in dollars. Show the budget by month and in total.
A schedule of expected cash disbursements for merchandise purchases, by month and in total.
2. A budgeted income statement for the three-month period ending June 30. Use the variable costing approach.
Q2) FLEXIBLE BUDGET
(Indicate each variance as “F” for favourable or “U” for unfavourable).
Q3) Material and Labour Variances
The direct materials and direct labour standards for one bottle of Clean-All spray cleaner are given below:
Direct materials 5.0 millilitres $ 0.30
Direct labour 0.4 hours $12.00 per hour $4.80
During the most recent month, the following activity was recorded:
a. 28,000 millilitres of material was purchased at a cost of $0.25 per millilitre.
b. All of the material was used to produce 3,000 bottles of Clean-All.
c. 675 hours of direct labour time was recorded at a total labour cost of $8,100.
1. Compute the direct materials price and quantity variances for the month.
2. Compute the direct labour rate and efficiency variances for the month.
(Indicate each variance as “F” for favourable or “U” for unfavourable).
Why Work with Us
Top Quality and Well-Researched Papers
We always make sure that writers follow all your instructions precisely. You can choose your academic level: high school, college/university or professional, and we will assign a writer who has a respective degree.
Professional and Experienced Academic Writers
We have a team of professional writers with experience in academic and business writing. Many are native speakers and able to perform any task for which you need help.
Free Unlimited Revisions
If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.
Prompt Delivery and 100% Money-Back-Guarantee
All papers are always delivered on time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.
Original & Confidential
We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.
24/7 Customer Support
Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.
Try it now!
How it works?
Follow these simple steps to get your paper done
Place your order
Fill in the order form and provide all details of your assignment.
Proceed with the payment
Choose the payment system that suits you most.
Receive the final file
Once your paper is ready, we will email it to you.
No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.
No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.
Admission Essays & Business Writing Help
An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.
Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.
If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied with the service offered.