Acct 3320: management accounting i assignment

Q1) 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 anxious 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 forecasted sales in units are as follows: 

  

   

  January 

(actual) 

22,000   June  54,000  

  February 

(actual) 

30,000   July  34,000  

  March (actual)  43,000   August  32,000  

  April  69,000   September  29,000  

  May  103,000      

  

  

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  $ 212,000   

     Rent    20,000   

     Wages and salaries    110,800   

     Utilities    8,600   

     Insurance    3,800   

     Depreciation    18,000   

  

  

     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 $17,600 in new equipment during May and $44,000 in new equipment during June; both purchases will be paid in cash. The company declares dividends of $15,800 each quarter, payable in the first month of the following quarter. The company’s balance sheet at March 31 is given below: 

  

    

 

           

Assets 

  Cash  $  78,000   

  Accounts receivable ($30,000 February sales; 

     $344,000 March sales) 

  

374,000 

  

  Inventory     110,400   

  Prepaid insurance     26,600   

  Fixed assets, net of depreciation     970,000   

   

 

  

 

  

 

  

  Total assets  $ 1,559,000   

   

 

 

  

 

 

  

 

 

  

Liabilities and Shareholders’ Equity 

  Accounts payable  $  106,800   

  Dividends payable     15,800   

  Common shares     840,000   

  Retained earnings     596,400   

   

 

  

 

  

 

  

  Total liabilities and shareholders’ equity  $ 1,559,000   

   

 

 

  

 

 

  

 

 

  

 

  

  

     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: 

Prepare a master budget for the three-month period ending June 30. Include the following detailed budgets: 

1.    

a.  A sales budget by month and in total. 

b.  A schedule of expected cash collections from sales, by month and in total. 

c. 

A merchandise purchases budget in units and in dollars. Show the budget by month and in total. 

d. 

A schedule of expected cash disbursements for merchandise purchases, by month and in total. 

2. A budgeted income statement for the three-month period ending June 30. Use the variable costing approach. 

 

    

Q2) FLEXIBLE BUDGET 

 

 

 

(Indicate each variance as “F” for favourable or “U” for unfavourable).    

Q3) Material and Labour Variances 

The direct materials and direct labour standards for one bottle of Clean-All spray cleaner are given below: 

  

  

Standard 

Quantity 

or Hours 

Standard Price 

or Rate 

Standard 

Cost 

  Direct materials  5.0  millilitres $ 0.30   

per 

millilitre 

$1.50            

  Direct labour  0.4  hours  $12.00   per hour  $4.80            

 

  

  

During the most recent month, the following activity was recorded: 

a.  28,000 millilitres of material was purchased at a cost of $0.25 per millilitre. 

b.  All of the material was used to produce 3,000 bottles of Clean-All. 

c.  675 hours of direct labour time was recorded at a total labour cost of $8,100. 

  

Required: 

  1. Compute the direct materials price and quantity variances for the month. 

2. Compute the direct labour rate and efficiency variances for the month. 

  

(Indicate each variance as “F” for favourable or “U” for unfavourable). 

 

 

Calculate your paper price
Pages (550 words)
Approximate price: -

Why Choose Us

Quality Papers

We value our clients. For this reason, we ensure that each paper is written carefully as per the instructions provided by the client. Our editing team also checks all the papers to ensure that they have been completed as per the expectations.

Professional Academic Writers

Over the years, our Acme Homework has managed to secure the most qualified, reliable and experienced team of writers. The company has also ensured continued training and development of the team members to ensure that it keep up with the rising Academic Trends.

Affordable Prices

Our prices are fairly priced in such a way that ensures affordability. Additionally, you can get a free price quotation by clicking on the "Place Order" button.

On-Time delivery

We pay strict attention on deadlines. For this reason, we ensure that all papers are submitted earlier, even before the deadline indicated by the customer. For this reason, the client can go through the work and review everything.

100% Originality

At Essay Writing Help, all papers are plagiarism-free as they are written from scratch. We have taken strict measures to ensure that there is no similarity on all papers and that citations are included as per the standards set.

Customer Support 24/7

Our support team is readily available to provide any guidance/help on our platform at any time of the day/night. Feel free to contact us via the Chat window or support email: support@acmehomework.com.

Try it now!

Calculate the price of your order

We'll send you the first draft for approval by at
Total price:
$0.00

How it works?

Follow these simple steps to get your paper done

Place your order

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Receive the final file

Once your paper is ready, we will email it to you.

Our Services

Essay Writing Help has stood as the world’s leading custom essay writing services providers. Once you enter all the details in the order form under the place order button, the rest is up to us.

Essays

Essay Writing Services

At Essay Writing Help, we prioritize on all aspects that bring about a good grade such as impeccable grammar, proper structure, zero-plagiarism and conformance to guidelines. Our experienced team of writers will help you completed your essays and other assignments.

Admissions

Admission and Business Papers

Be assured that you’ll definitely get accepted to the Master’s level program at any university once you enter all the details in the order form. We won’t leave you here; we will also help you secure a good position in your aspired workplace by creating an outstanding resume or portfolio once you place an order.

Editing

Editing and Proofreading

Our skilled editing and writing team will help you restructure you paper, paraphrase, correct grammar and replace plagiarized sections on your paper just on time. The service is geared toward eliminating any mistakes and rather enhancing better quality.

Coursework

Technical papers

We have writers in almost all fields including the most technical fields. You don’t have to worry about the complexity of your paper. Simply enter as much details as possible in the place order section.