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 favourable 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) February (actunl) March (actual) April May 27,500 41,000 54,000 83,000 114,000 June July August September 65,000 45.000 43,000 40,000 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: 4% of sales Variable: Sales commissions Fixed: Advertising Rent Wages and salaries Utilities Insurance Depreciation $245,000 25,500 124,000 13,000 6,000 29,000 selling and administrative expenses are paid during the month, in cash, with the exception of depreciation and insurance Insurance paid on an annual basis, in November of each year. The company plans to purchase $22,000 in new equipment during May and 55,000 in new equipment during June; both purchases will be paid in cash The company declares dividends of $18,000 each arter payable in the first month of the following quarter. The company's balance sheet ot March 31 is given below: Assets 89,000 Accounts receivable ($41,000 February sales 5422 ha archains 473 Prev Nex 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 Fixed: Advertising Rent Wages and salaries Utilities Insurance Depreciation 4% of sales $245,000 25,500 124,800 13,000 6.000 29,000 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 $22,000 in new equipment during May and $55,000 in new equipment during June; both purchases will be paid in cash. The company declares dividends of $18,000 each quarter, payable in the first month of the following quarter. The company's balance sheet at March 31 is given below: 89,000 Assets Cash Accounts receivable (541,000 February sales $432,000 March sales) Inventory Prepaid insurance Fixed assets, net of depreciation Total assets Liabilities and Shareholders' Equity Accounts payable Dividenda payable Common shares Retained earnings Total liabilities and shareholders' equity 473,000 128,000 42,000 1,025,000 $1,757.000 $ 128, 800 18,000 950,000 660,200 $1,757.000 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 Required: 1. Prepare a master budget for the three- month period ending June 30. Include the following detail a. A sales budget by month and in total. April May June Quarter Sales budget Budgeted sales in units Selling price per unit Total sales s 0 $ 0 $ OS 0 b. A schedule of expected cash collections from sales, by month and in total. KNOCKOFFS UNLIMITED Schedule of Expected Cash Collections April May June Quarter February sales March sales April sales May sales June sales Total cash collections c. A merchandise purchases budget in units and in dollars. Show the budget by month and in total KNOCKOFFS UNLIMITED Merchandise Purchases Budget April May June Quarter Budgeted sales in units c. A merchandise purchases budget in units and in dollars. Show the budget by month and in total. KNOCKOFFS UNLIMITED Merchandise Purchases Budget April May June Quarter Budgeted sales in units Total needs Required unit purchases Unit cost Required dollar purchases d. A schedule of expected cash disbursements for merchandise purchases, by month and in total. KNOCKOFFS UNLIMITED Schedule of Expected Cash Disbursements April May June Quarter March purchases April purchases May purchases June purchases Total cash disbursements