Answered step by step
Verified Expert Solution
Question
...
1 Approved Answer
Knockoffs Unlimited, a nationwide distributor of low - cost imitation designer necklaces, has an exclusive franchise on the distribution of the necklaces, and sales have
Knockoffs Unlimited, a nationwide distributor of lowcost 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 You are anxious to make a favourable impression on the president and have assembled the information below. The necklaces are sold to retailers for $ each, Recent and forecasted sales in units are as follows: tableJanuaryactualJune,FebruaryactualJuly,MarchactualAugust,AprilSeptember,May The large buildup in sales before and during May is due to Mother's Day. Ending inventories should be equal to of the next month's sales in units. The necklaces cost the company $ each. Purchase are paid for as follows: in the month of purchase and the remaining in the following month. All sales are on credit, with no discount, and payable within days. The company has found, however, that only of a month's sales are collected by monthend. An additional is collected in the following month, and the remaining 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 Fixed: 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 $ in new equipment during May and $ in new equipment during June; both purchases will be paid in cash. The company declares dividends of $ each quarter, payable in the first month of the following quarter. The company's balance sheet at March is given below: Assets The company wants a minimum ending cash balance each month of $ 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 per month and must be paid at the end of each month based on the outstanding loan balance for that month. Req. : A budgeted income statement for the threemonth period ending June Use the varialbe costing approch. KNOCKOFFS UNLIMITED Budgeted Income Statement For the Three Months Ended June Sales revenue Variable expenses: Cost of goods sold Commissions Contribution margin Fixed expenses: Advertising Rent Wages and salaries Utilities Insurance Depreciation Operating income Less interest expense Income before tax
Knockoffs Unlimited, a nationwide distributor of lowcost 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 You are anxious to make a favourable impression on the president and have assembled the information below.
The necklaces are sold to retailers for $ each, Recent and forecasted sales in units are as follows:
tableJanuaryactualJune,FebruaryactualJuly,MarchactualAugust,AprilSeptember,May
The large buildup in sales before and during May is due to Mother's Day. Ending inventories should be equal to of the next month's sales in units.
The necklaces cost the company $ each. Purchase are paid for as follows: in the month of purchase and the remaining in the following month. All sales are on credit, with no discount, and payable within days. The company has found, however, that only of a month's sales are collected by monthend. An additional is collected in the following month, and the remaining 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 Fixed:
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 $ in new equipment during May and $ in new equipment during June; both purchases will be paid in cash. The company declares dividends of $ each quarter, payable in the first month of the following quarter. The company's balance sheet at March is given below:
Assets
The company wants a minimum ending cash balance each month of $ 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 per month and must be paid at the end of each month based on the outstanding loan balance for that month.
Req. : A budgeted income statement for the threemonth period ending June Use the varialbe costing approch.
KNOCKOFFS UNLIMITED
Budgeted Income Statement
For the Three Months Ended June
Sales revenue
Variable expenses:
Cost of goods sold
Commissions
Contribution margin
Fixed expenses:
Advertising
Rent
Wages and salaries
Utilities
Insurance
Depreciation
Operating income
Less interest expense
Income before tax
Step by Step Solution
There are 3 Steps involved in it
Step: 1
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-text-image.webp)
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Step: 3
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started