Napoleon, Inc. is a company that re-sells one product, a particularly comfortable lawn chair.An overseas contractor makes the product exclusively for Napoleon, so Napoleon has no manufacturing-related costs.

As of 11/15, each lawn chair costs Napoleon $4 per unit.Napoleon sells each chair for $10 per unit.

The estimated sales (in units) are as follows:

Nov 15

11,250

Dec 15

11,600

Jan 16

10,000

Feb 16

11,400

Mar 16

12,000

Apr 16

15,600

May 16

18,000

June 16

22,000

July 16

18,000

Per an existing contract, thecost of each chairis scheduled to increase by 5% on March 1, 2016.In addition, because of increasing costs of plastic webbing, the cost is anticipated to increase by an additional 5% on May 1, 2016.To offset these increases, the company plans to raise the sales price to $11.25 per unit beginning May 1, 2016.The sales forecast (i.e., estimated sales in units) takes this price increase into account.

Thirty percent of any month's sales are for cash, and the remaining 70% are on credit.Thirty percent of the credit sales are collected in the month of sale, 50% are collected in the following month, and 16% are collected in the second month after the sale.The remaining receivables are deemed uncollectible.Bad debts are written off in the month the debt is deemed uncollectible (e.g. if the sale is made in January and is not collected by the end of March, it is written off in March.)No accrual for estimated bad debts is made in the month of sale.

The firm's policy regardinginventoryis to stock (i.e. have in ending inventory) 40% of the forecasted demand in units (i.e., estimated sales) for the next month. Napoleon uses the first-in, first-out (FIFO) method in accounting for inventories.

Forty percent of theinventorypurchasesare paid for in the month of purchase and the remaining 60% are paid in the following month (i.e. all of the previous month's Accounts Payable are paid off by the end of any month.)

Per a prior contract, a cash payment of $50,000 for equipment previously purchased is due in January. Another payment of $30,000 is due in February. Depreciation on the equipment previously purchased is included in the overhead cost detailed below (see item 9).Also, dividends of $12,000 are to be paid in March.

Monthlyoperating expensesconsist of the following (if these are cash expenses, they are paid when incurred):

Salaries and Wages

$3,000

Sales Commissions

7% of sales revenue

Rent

$8,000

Other Variable Cash Expenses

6% of sales revenue

Supplies Expense: See note

$2,000

Other: See note

$48,000

Note:Other general and administrative overhead is expected to be $48,000 per month.Of this amount, $24,000 represents depreciation and other non-cash expenses. The company maintains on hand one month's worth of supplies.

The company must maintain aminimum cash balanceof $15,000.Borrowing can make up shortfalls.For simplicity, assume that the bank will only lend (and accept repayments) in$1,000 increments.Ignore interest on the loan in your calculations, but minimize the amount borrowed and pay off any loans as soon as possible.

Cash on hand as of December 31, 2015 is expected to be $15,000.In addition, there will be no notes payable as of this date.

See below the otherBalance Sheetaccounts with their expected balances as of December 31, 2015:

Supplies $2,000

Property, Plant and Equipment 1,050,000

Accumulated Depreciation 526,475

Common Stock 200,000

Retained Earnings 322,811

I need a comprehensive 6-month budget a report for the period January 1, 2016 to June 30, 2016 for Napoleon, Inc (a fictional company).Which must include:

SalesForecast and Budget

Cash Receiptsbudget

Purchasebudget