Get Instant Help From 5000+ Experts For
question

Writing: Get your essay and assignment written from scratch by PhD expert

Rewriting: Paraphrase or rewrite your friend's essay with similar meaning at reduced cost

Editing:Proofread your work by experts and improve grade at Lowest cost

And Improve Your Grades
myassignmenthelp.com
loader
Phone no. Missing!

Enter phone no. to receive critical updates and urgent messages !

Attach file

Error goes here

Files Missing!

Please upload all relevant files for quick & complete assistance.

Guaranteed Higher Grade!
Free Quote
wave
ACCT1116 Introductory Managerial Accounting

Instructions: Solve the case study on excel and forward me your final excel sheet for marking. Where ever possible use formulas and link your spreadsheets. You can use independent sheets on excel for each requirement and then link the sheets where it is possible.

 

You can solve this case study independently or in groups. If you decide to solve it in groups please forward me the information about your group (student names & IDs).

 

If you decide to solve it independently provide your name and student ID with your submission via email directly to me by DUE DATE DECEMBER 10th.  

 

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 eager to make a favorable impression on the president and have assembled the information below.

The necklaces are sold to retailers for $10 each. Recent and forecast sales in units are as follows:

January (actual)

  20,000

 

June

50,000

February (actual)

  26,000

 

July

30,000

March (actual)

  40,000

 

August

28,000

April

  65,000

 

September

25,000

May

100,000

 

 

 

 

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:

Variable:

 

Sales commissions

4% of sales

Fixed:

 

Advertising

$200,000

Rent

18,000

Wages and salaries

106,000

Utilities

7,000

Insurance

3,000

Depreciation

14,000

 

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 $16,000 in new equipment during May and $40,000 in new equipment during June; both purchases will be paid in cash. The company declares dividends of $15,000 each quarter, payable in the first month of the following quarter.

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

<td style="padding: 7.5000pt 7.5000pt 2.2500pt 15.0000pt; mso-border-left-alt: none; mso-border-right-alt: none; mso-border-top-alt: none; m

Assets

Cash

$     74,000

· Accounts receivable ($26,000 February sales; $320,000 March sales)

346,000

Inventory

104,000