Prepare a master budget

1 1 1 1 MicrosoftInternetExplorer4 0 2 DocumentNotSpecified 7.8 磅 Normal 0 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 10 th . 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: Assets Cash $ 74,000 · Accounts receivable ($26,000 February sales; $320,000 March sales) 346,000 Inventory 104,000 Read less .cms-body-content{ overflow-x: auto; width: 100%;} Solutions Get Answer OR Add in library With a pool of 3000+ homework helper , MyAssignmenthelp.com has been successfully providing homework help services for over a decade now. We have become the best homework solver online with years of experience in academic writing. Our experts have played a vital role behind our overwhelming success. Their knowledge and commitment to provide high quality homework assistance has gained us the status of best homework help provider in this industry. Our services have satisfied the needs of many students so far who often search can someone write my homework online . × To Get Answer Please Fill the following Details Email ? We Will Use Your Email For : Communications regarding your orders. To send your invoices, and other billing info. To provide you informations of offers and other benefits. Phone No. AF(+93) AL(+355) DZ(+213) AS(+1) AD(+376) AO(+244) AI(+1) AQ(+672) AR(+54) AM(+374) AW(+297) AU(+61) AT(+43) AZ(+994) BS(+1) BH(+973) BD(+880) BB(+1) BY(+375) BE(+32) BZ(+501) BJ(+229) BM(+1) BT(+975) BO(+591) BA(+387) BW(+267) BV(+47) BR(+55) IO(+1) BN(+673) BG(+359) BF(+226) BI(+257) KH(+855) CM(+237) CA(+1) CV(+238) KY(+1) CF(+236) TD(+235) CL(+56) CN(+86) CX(+61) CC(+891) CO(+57) KM(+269) CG(+242) CD(+243) CK(+682) CR(+506) CI(+225) HR(+385) CU(+53) CY(+357) CZ(+420) DK(+45) DJ(+253) DM(+1) DO(+1) EC(+593) EG(+20) SV(+503) GQ(+240) ER(+291) EE(+372) ET(+251) FK(+500) FO(+298) FJ(+679) FI(+358) FR(+33) GF(+594) PF(+689) TF(+594) GA(+241) GM(+220) GE(+995) DE(+49) GH(+233) GI(+350) GR(+30) GL(+299) GD(+1) GP(+590) GU(+1) GT(+502) GN(+224) GW(+245) GY(+592) HT(+509) HM(+672) VA(+379) HN(+504) HK(+852) HU(+36) IS(+354) IN(+91) ID(+62) IR(+98) IQ(+964) IE(+353) IL(+972) IT(+39) JM(+1) JP(+81) JO(+962) KZ(+7) KE(+254) KI(+686) KP(+850) KR(+82) KW(+965) KG(+996) LA(+856) LV(+371) LB(+961) LS(+266) LR(+231) LY(+218) LI(+423) LT(+370) LU(+352) MO(+853) MK(+389) MG(+261) MW(+265) MY(+60) MV(+960) ML(+223) MT(+356) MH(+692) MQ(+596) MR(+222) MU(+230) YT(+262) MX(+52) FM(+691) MD(+373) MC(+377) MN(+976) MS(+1) MA(+212) MZ(+258) MM(+95) NA(+264) NR(+674) NP(+977) NL(+31) AN(+599) NC(+687) NZ(+64) NI(+505) NE(+227) NG(+234) NU(+683) NF(+6723) MP(+1) NO(+47) OM(+968) PK(+92) PW(+680) PA(+507) PG(+675) PY(+595) PE(+51) PH(+63) PN(+64) PL(+48) PT(+351) PR(+1) QA(+974) RE(+262) RO(+40) RU(+7) RW(+250) KN(+1) LC(+1) VC(+1) WS(+685) SM(+378) ST(+239) SA(+966) SN(+221) SC(+248) SL(+232) SG(+65) SK(+421) SI(+386) SB(+677) SO(+252) ZA(+27) GS(+500) ES(+34) LK(+94) SH(+290) PM(+508) SD(+249) SR(+597) SJ(+47) SZ(+268) SE(+46) CH(+41) SY(+963) TW(+886) TJ(+992) TZ(+255) TH(+66) TG(+228) TK(+690) TO(+676) TT(+1) TN(+216) TR(+90) TM(+993) TC(+1) TV(+688) UG(+256) UA(+380) UAE(+971) GB(+44) US(+1) UM(+1) UY(+598) UZ(+998) VU(+678) VE(+58) VN(+84) VG(+1) VI(+1) WF(+681) EH(+212) YE(+967) ZM(+260) ZW(+263) SYR(+963) JOR(+962) RUS(+7) MMR(+95) TWN(+886) VNM(+84) JEY(+44) PSE(+970) SRB(+381) TZA(+255) IRN(+98) VIR(+1) IMN(+44) BIH(+387) MDA(+373) LAO(+856) HRV(+385) COD(+243) VGB(+1) VG(+1) LBY(+218) SSD(+211) GG(+44) MNE(+382) CUW(+599) SXM(+1) TLS(+670) Yes, alert me for offers and important updates Submit We Can Help! Are you confident that you will achieve the grade? Our best Expert will help you improve your grade Order Now Free tools Refrencing generator Document proofreading Plagiarism checker Essay typer Equation solver Know more Refer & earn Just refer 5 friends to earn more than $2000. Know more Still in Two Minds? The Proof is in Numbers! 33845 Genuine Reviews With a Rating of 4.9/5 . 19 Jul 2021 Mechanical Engineering Assignment: 8 Pages, Deadline:8 days Passed my subject because of you. Thank you... User ID: 2***76 Sydney, Australia 19 Jul 2021 Healthcare Essay: 1 Page, Deadline:17 days Instructors comments on marking : The depression rate has been increased by 31% among teenagers in America as a consequence of the excessive us ... User ID: 6***41 Campbell River, Canada 19 Jul 2021 English Assignment: 0 Pages, Deadline:4 days Grate job on my assignment. I got a 100 on it. thank you. I have two questions? 1)Whats The distance from Clarksville,TN to Dayton, Ohio? What's the ... User ID: 7***74 United States 19 Jul 2021 Assignment Essay: 5 Pages, Deadline:6 days Great job by an incredible organization that truly goes above and beyond to assist in any matter. I truly thank you again for your help. User ID: 5***89 Hillsborough, United States 19 Jul 2021 Networking Programming: 4 Pages, Deadline:30 days Very Good Team and they attend to you whenever u need them and make all the changes required as soon as possible. User ID: 6***7 Brisbane, Australia 19 Jul 2021 It Write Up Assignment: 4 Pages, Deadline:16 days This was short assignment but i was satisfied with the work. I got good grades and passed the assignment. The assignment was overall good. I ordered i ... User ID: 6***34 Canada 18 Jul 2021 Healthcare Essay: 4 Pages, Deadline:6 days the revised version of the assignment was ok, based on the feedback for all the parts. User ID: 5***77 Australia 18 Jul 2021 Nursing Home Work: 4 Pages, Deadline:4 days My assignment always done on time sometime before the given time. MY ASSIGNMENT team is very responsive. User ID: 4***34 United States 18 Jul 2021 Nursing Assignment: 4.8 Pages, Deadline:5 days My Assignment was done very good. Good work and it was delivered on time. Very responsive. User ID: 4***34 United States 18 Jul 2021 HRM Thesis: 6 Pages, Deadline:9 days YOU WORKED HARD ON THIS ASSIGNMENT AND DID EXACTLY WHAT WAS ASKED. THANKS, AND I CAN'T WAIT FOR YOU TO DO WELL ON THE NEXT WORK. User ID: 4***64 United States 19 Jul 2021 Mechanical Engineering Assignment: 8 Pages, Deadline:8 days Passed my subject because of you. Thank you........................................................................ User ID: 2***76 Sydney, Australia 19 Jul 2021 Healthcare Essay: 1 Page, Deadline:17 days Instructors comments on marking : The depression rate has been increased by 31% among teenagers in America as a consequence of the excessive us ... User ID: 6***41 Campbell River, Canada 19 Jul 2021 English Assignment: 0 Pages, Deadline:4 days Grate job on my assignment. I got a 100 on it. thank you. I have two questions? 1)Whats The distance from Clarksville,TN to Dayton, Ohio? What's the ... User ID: 7***74 United States 19 Jul 2021 Assignment Essay: 5 Pages, Deadline:6 days Great job by an incredible organization that truly goes above and beyond to assist in any matter. I truly thank you again for your help. User ID: 5***89 Hillsborough, United States 19 Jul 2021 Networking Programming: 4 Pages, Deadline:30 days Very Good Team and they attend to you whenever u need them and make all the changes required as soon as possible. User ID: 6***7 Brisbane, Australia 19 Jul 2021 It Write Up Assignment: 4 Pages, Deadline:16 days This was short assignment but i was satisfied with the work. I got good grades and passed the assignment. The assignment was overall good. I ordered i ... User ID: 6***34 Canada 18 Jul 2021 Healthcare Essay: 4 Pages, Deadline:6 days the revised version of the assignment was ok, based on the feedback for all the parts. User ID: 5***77 Australia 18 Jul 2021 Nursing Home Work: 4 Pages, Deadline:4 days My assignment always done on time sometime before the given time. MY ASSIGNMENT team is very responsive. User ID: 4***34 United States 18 Jul 2021 Nursing Assignment: 4.8 Pages, Deadline:5 days My Assignment was done very good. Good work and it was delivered on time. Very responsive. User ID: 4***34 United States 18 Jul 2021 HRM Thesis: 6 Pages, Deadline:9 days YOU WORKED HARD ON THIS ASSIGNMENT AND DID EXACTLY WHAT WAS ASKED. THANKS, AND I CAN'T WAIT FOR YOU TO DO WELL ON THE NEXT WORK. User ID: 4***64 United States Order Now All Reviews ACCT1116 Introductory Manager... has been added in your library. var start = 5; var paretid = '32'; var per_page = 5; var ANSWERS_URL = 'https://myassignmenthelp.com/answers/'; var recaptcha; var myCallBack = function() { //Render the recaptcha1 on the element with ID "recaptcha1" recaptcha = grecaptcha.render('recaptcha', { 'sitekey' : '6LdgKegUAAAAACVQJ2g9_lk5aJWUnraajpLSrOsH' //Replace this with your Site key }); }; var answerUrl = 'https://myassignmenthelp.com/answers/'; var newurl = 'variable-costing.html'; var ASSETS_URL = 'https://myassignmenthelp.com/qassets/';var PHP_SELF = '/midpage.php';var DOMAIN_NAME = 'https://myassignmenthelp.com';var PAGEURL = 'https://myassignmenthelp.com/ca/nait/acct1116-introductory-managerial-accounting/variable-costing.html'; var flagIndiaPakistan = false; var turl = 'https://myassignmenthelp.com/ca/nait/acct1116-introductory-managerial-accounting/variable-costing.html'; var page_url = 'https://myassignmenthelp.com/ca/nait/acct1116-introductory-managerial-accounting/variable-costing.html'; var session_snackbar = false; // for welcome popup var session_welcome = false; var student_login = false; var popover_content = true; × Create/Access Your Library It is too easy to create or access your own library, just enter your email and make your searcheasy. Create Bookmark useful samples and answers & Enjoy all benefits of creating own library Benefits of Your Own Library MyAssignmenthelp.com stores a huge COLLECTION OF QUESTIONS AND SAMPLES , which you can refer to any time you want. Every time you find something useful, you can save that using the bookmark tool. From the next time,youcan access that from your personalized library. Your Personal Collection With this feature, you get to create your own collection of documents. You get freeaccess tochoose and bookmark any document you wish. Easy Access Accessing the collection of documents is absolutely easy. Once you bookmark a sample,you canaccess its content with a few clicks on your mouse. Save Time This personalized library allows you to get faster access to the necessary documents.You nolonger need to spend hours to locate the sample you need. Minimize Your Search Finding a sample from a list of thousands is nothing less than spotting a needle in ahaystack.Personalizing your own library relieves you from that stress. .appPromotion{ background-color: #FCF1DF !important; padding: 20px 0px 0; } .appPromotion img{ max-width:100%; } .appPromotion__left{ margin-right:100px; } .appPromotion__right{ margin-left:100px; } .appPromotion__left h2{ font-size: 57px; text-transform: none !important; color: #DD6E02; font-weight: bold; line-height: 67px; margin: 0; } .appPromotion__left p{ font-size: 26px; color: #2c2c2c; font-weight: 500; margin:0; } .appPromotion__right h3{ font-size: 13px; color: #2c2c2c; font-weight: bold; text-transform: none !important; margin:0 0 10px; } .appPromotion__right p{ font-size: 10px; color: #5F5F5F; font-weight: 500; margin:10px 00 0; } .appstore{ margin-right:20px; } .appPromotion__img{ height:auto; } @media (min-width:768px) and (max-width:991px){ .appPromotion__right{ margin-left:50px; } .appPromotion__left{ margin-right:50px; } .appPromotion__left h2{ font-size:45px; line-height:60px; } .appPromotion__left p{ font-size:19px; } } @media (min-width:480px) and (max-width:767px){ .appPromotion{ text-align:center; } .appPromotion__right{ margin-left:0; margin-top:30px; } .appPromotion__left{ margin-right:0; } } @media (max-width:479px){ .appPromotion{ position: relative; padding-bottom:20px; } .appPromotion__img{ position: absolute; left:0; right:0; bottom:0; } .appPromotion__right{ margin-left:0; } .appPromotion__left{ margin-right:0; } .appPromotion__left h2{ font-size:41px; line-height:54px; } .appPromotion__left p{ font-size:19px; line-height:25px; margin-bottom: 30px; } } 5% Cashback On APP - grab it while it lasts! Download app now *Offer eligible for first 3 orders ordered through app! div#comm100-float-button-2 { display: none;}@media(min-width:1024px){.phone-dropdown-container .dropdown-menu[x-placement^=top] {transform: translate3d(0px, -192px, 0px)!important;}}.col-xs-12.dropup.hidden-sm.hidden-md.hidden-lg.bottom-fix-area button#dropdownMenu2 img {width: 19px;} Get To Know Us Get To Know Us How It Works Reviews Experts Contact Us Blog Jobs Get $2000 Resume Legit Essay Our Offers Let Us Help You Let Us Help You Login Sign Up Faqs Resources Premium Term Of Use Fair Use Policy Privacy Policy Revision & Refund Policy Prices Best In Countries Best In Countries Australia × Australia Adelaide Brisbane Canberra Melbourne Perth Sydney Darwin Gold Coast New Castle Wollongong Toowoomba India Canada × Canada Toronto Malaysia × Malaysia Kuala Lumpur US × USA Los Angeles Washington Houston New York Chicago Lawton UK × UK London Manchester Croydon Birmingham Liverpool Leeds Sheffield Leicester Luton UAE × UAE Sharjah Al Ain Fujairah Abu Dhabi Dubai Singapore New Zealand × New Zealand Auckland South Africa Ireland Saudi Arabia Qatar Oman Kuwait Jordan Hong Kong Upload your requirements and see your grades improving. .text-white{color:white;}@media(min-width:991px){footer .order-now-container{padding:20px;}}footer .order-now-container h5 { font-weight: 300;} 300K+ satisfied students. Rated 4.9/5 based on overall 33845 reviews. Order now Get in Touch +1-515-393-6211 +61-3-4000-0033 +1-647-696-8006 +64-9-888-0721 +44-121-285-4112 +971-800-032-0360 +353-768-888-009 Special Offers Subscribe to avail our special offers 100% Secure Payment Disclaimer: The reference papers provided by MyAssignmentHelp.com serve as model papers for studentsand are not to be submitted as it is. These papers are intended to be used for research and referencepurposes only. .ownership-link{color:#dd6e02;}.ownership-link:hover{color:#dd6e02;text-decoration:underline;} Website: myassignmenthelp.com is owned and operated by SolveMore Limited (reg no: HE415945), 13 Kypranoros, EVI BUILDING, 2nd Floor, Office 2011061, Nicosia, Cyprus Copyright © 2021 MyAssignmenthelp.com. All rights reserved × Wait! GET BEST PRICE FOR YOUR WORK. 5000+ EXPERTS ONLINE TO HELP YOU 24X7 GUARANTEED GRADE OR GET MONEY BACK! RATED 4.9/5 OUT OF 33845 REVIEWS Free Assistance Business Intelligence Essay 5 Pages 3 Days Received my assignment before my deadline request, paper was well written. Highlyrecommend. User:18021 2 minutes ago /**/ var addjstz = true; var DOMAIN_NAMES = 'https://myassignmenthelp.com'; /**/ var DOMAIN_NAME = 'https://myassignmenthelp.com'; function linkRedirect(link) { window.location.href = window.location.protocol + '//' + window.location.hostname + link; } function checksendcheckbox(control){ if(control.checked){ setsendycheck(1); }else{ setsendycheck(0); } } function setsendycheck(e) { var checkboxes = document.getElementsByName('is_sendy'); if(e.checked){ for (var i = 0; i < checkboxes.length; i++) { checkboxes[i].value = e; } } else { for (var i = 0; i < checkboxes.length; i++) { checkboxes[i].value = e; } } } function setCookie(cname, cvalue, exdays) { var d = new Date(); d.setTime(d.getTime() + (exdays * 24 * 60 * 60 * 1000)); var expires = "expires=" + d.toGMTString(); console.log(expires); document.cookie = cname + "=" + cvalue + ";" + expires + ";path=/;secure;";} setCookie("reviewPopupClose", 1, 1); .chat-options-wrapper{padding-right:0px!important;} kis_callback=function(fn){console.log(document.readyState,"callback");if(document.readyState!="complete"){ setTimeout(function(){ kis_callback(fn);},500); }else{ fn(); }; };function ready(fn) { document.addEventListener('DOMContentLoaded', function(){kis_callback(fn)});}var cssloaded=false; Have any Query? Sales Chat (New Assignment Inquiry) Support Chat (Assignment Already Booked) Chat Now Have any Query? Contact with us Sales Chat (New Assignment Inquiry) Support Chat (Assignment Already Booked) function mobiledetectscreen() { //console.log("test with mob"); if (/Android|webOS|iPhone|iPad|iPod|BlackBerry|IEMobile|Opera Mini/i.test(navigator.userAgent)) { document.querySelector("#kisabsaschat").dataset.init=0; return 0; } else { document.querySelector("#kisabsaschat").dataset.init=1; return 1; } }kis_callback=function(fn){console.log(document.readyState,"callback");if(document.readyState!="complete"){ mobiledetectscreen(); setTimeout(function(){ kis_callback(fn);},500); }else{ console.log("else"); fn(); }; };function ready(fn) { //fn(); console.log("ready"); document.addEventListener('DOMContentLoaded', function(){kis_callback(fn)});} var $sc_option={"button": false,"selector": ".support_mah","events": "click","window": "iframe","display": "right","displayTime":[15000, 120000, 300000, 600000, 1200000]}; var $_local_server="https://essaygator.net:3003/"; ready(function(){ console.log("focused"); myeventloader=function(){ console.log("focused"); if(!cssloaded){ cssloaded=true; var links_kis=document.querySelectorAll("[kis-href]"); var scripts=document.querySelectorAll("[kis-src]"); for(var i=0; i