Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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,

image text in transcribedimage text in transcribed

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 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:

image text in transcribedimage text in transcribedimage text in transcribed
\fVariable: Sales commissions . . . 4% of sales Fixed: Advertising. . . . . $200,000 Rent . . . . 18,000 Wages and salaries. . 106,000 Utilities. . .... 7,000 Insurance . . . 3,000 Depreciation. ... 14,000Assets Cash .. .. . . $ 74,000 Accounts receivable ($26,000 February sales; $320,000 March sales) . . . . . 346,000 Inventory . . . . . . . 104,000 Prepaid insurance. . 21,000 Fixed assets, net of depreciation 950,000 Total assets. . . . . $1,495,000 Liabilities and Shareholders' Equity Accounts payable . . . . . . $ 100,000 Dividends payable . . .... 15,000 Common shares . .. 800,000 Retained earnings. . ... . 580,000 Total liabilities and shareholders' equity . . . . $1,495,000

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Introduction to Managerial Accounting

Authors: Peter C. Brewer, Ray H Garrison, Eric Noreen, Suresh Kalagnanam, Ganesh Vaidyanathan

4th Canadian edition

978-1259103261

More Books

Students also viewed these Accounting questions

Question

A greater tendency to create winwin situations.

Answered: 1 week ago

Question

Improving creative problem-solving ability.

Answered: 1 week ago