Return to a. Sales for March total 25,000 units. Forecasted sales in units are as follows....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Return to a. Sales for March total 25,000 units. Forecasted sales in units are as follows. April, 25,000; May, 17,000; June, 22,400; and July. 25,000. Sales of 259,000 units are forecasted for the entire year. The product's selling price is $26.00 per unit and its total product cost is $21.65 per unit. b. Company policy calls for a given month's ending raw materials inventory to equal 50% of the next month's materials requirements. The March 31 raw materials inventory is 4,650 units, which complies with the policy. The expected June 30 ending raw materials inventory is 5,900 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials. c. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next month's expected unit sales. The March 31 finished goods inventory is 20,000 units, which complies with the policy. d. Each finished unit requires 050 hours of direct labor at a rate of $15 per hour. e. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $4.60 per direct labor hour. Depreciation of $39,710 per month is treated as fixed factory overhead. t. Sales representatives' commissions are 5% of sales and are paid in the month of the sales. The sales manager's monthly salary is $4,900. g. Monthly general and administrative expenses include $34,000 administrative salaries and 0.8% monthly interest on the long-term note payable. h. The company expects 25% of sales to be for cash and the remaining 75% on credit. Receivables are collected in full in the month following the sale (none are collected in the month of the sale). I. All raw materials purchases are on credit, and no payables arise from any other transactions. One month's raw materials purchases are fully paid in the next month. J. The minimum ending cash balance for all months is $98,000. If necessary. the company borrows enough cash using a short-term note to reach the minimum Short-term notes require an interest payment of 1% at each month-end (before any repayment). If the ending cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable balance. k. Dividends of $29,000 are to be declared and paid in May. 1. No cash payments for income taxes are to be made during the second calendar quarter. Income tax will be assessed at 40% in the quarter and paid in the third calendar quarter m. Equipment purchases of $149,000 are budgeted for the last day of June. 1. Sales budget 2. Production budget. 3. Raw materials budget. 4. Direct labor budget. 5. Factory overhead budget. 6. Selling expense budget. 7. General and administrative expense budget. 8. Cash budget. 9. Budgeted income statement for the entire second quarter (not for each month separately). 10. Budgeted balance sheet. Answer is not complete. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Required 9 Required 10 Cash budget. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.) Calculation of Cash receipts from customers: April May June Cash budget. (Negative balances and Loan repayment arnounts (if any) should be indicated with minus sign.) Calculation of Cash receipts from customers: April May June Total budgeted sales 59,000 8 Cash sales 25% Sales on credit 75% Total cash receipts from customers April May June Current month's cash sales Collections of recelvables Total cash receipts ZIGBY MANUFACTURING Cash Budget April, May, and June 2019 April May June Beginning cash balance 59,000 $ 204,360 299 584 Cash receipts from customers 650.000 598,000 477 100 Sales commissions 32,500 22,100 29,120 Sales salaries 4,900 4,900 4,900 Loan interest 310 Dividends 29,000 Purchases of equipment 149,000 Long-term note interest 4,240 4,240 4,240 Total cash payments 473,640 502,776 690,164 Preliminary cash balance Additional loan (loan repayment) (31,000) 11,480 8 (31,000) 11,480 Ending cash balance $ 204,360 22,960 Loan balance April May June Loan balance - Beginning of month S(31,000) O Additional loan (loan repayment) (31,000) 11,480 Loan balance - End of month s(62,000) %24 11,480 < Required 7 Required 9 > ZIGBY MANUFACTURING Budgeted Balance Sheet June 30, 2019 Assets Cash 98,000 Accounts receivable 436,800 Bank loan payable 118,000 Income taxes payable 433,000 Total current assets $1,085,800 Equipment 638,000 Merchandise Inventory 149,000 X Equipment, net 489,000 Total assets $1,574,800 Liabilities and Equity Liabilities Accounts payable $240,400 Bank loan payable 11,480 Income taxes payable 26,767 8 ILUIIIC LaAGa pay duic Total current assets $1,085,800 Equipment $ 638,000 Merchandise Inventory 149,000 X Equipment, net 489,000 Total assets $1,574,800 Liabilities and Equity Liabilities Accounts payable $240,400 Bank loan payable 11,480 Income taxes payable 26,767 8 Total current liabilities 278,647 Long-term note payable 530,000 Stockholders' Equity Common stock 354,000 O Retained earnings 422,114 Total Stockholders' Equity 776.114 Total Liabilities and Equity $1.584.761 Reauiced.o ZIGBY MANUFACTURING Production Budget April, May, and June 2019 April May June Total Next month's budgeted sales (units) 17,000 22,400 25,000 Ratio of inventory to future sales 80% 80% 80% Budgeted ending inventory (units) Budgeted units sales for month Required units of avallable production 13,600 17,920 20,000 38,600 8 34,920 O 42,400 O 52,200 52,840 62,400 Beginning inventory (units) Units to be produced (20,000) (13,600) (17,920) 18,600 21,320 24,480 64,400 Return to a. Sales for March total 25,000 units. Forecasted sales in units are as follows. April, 25,000; May, 17,000; June, 22,400; and July. 25,000. Sales of 259,000 units are forecasted for the entire year. The product's selling price is $26.00 per unit and its total product cost is $21.65 per unit. b. Company policy calls for a given month's ending raw materials inventory to equal 50% of the next month's materials requirements. The March 31 raw materials inventory is 4,650 units, which complies with the policy. The expected June 30 ending raw materials inventory is 5,900 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials. c. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next month's expected unit sales. The March 31 finished goods inventory is 20,000 units, which complies with the policy. d. Each finished unit requires 050 hours of direct labor at a rate of $15 per hour. e. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $4.60 per direct labor hour. Depreciation of $39,710 per month is treated as fixed factory overhead. t. Sales representatives' commissions are 5% of sales and are paid in the month of the sales. The sales manager's monthly salary is $4,900. g. Monthly general and administrative expenses include $34,000 administrative salaries and 0.8% monthly interest on the long-term note payable. h. The company expects 25% of sales to be for cash and the remaining 75% on credit. Receivables are collected in full in the month following the sale (none are collected in the month of the sale). I. All raw materials purchases are on credit, and no payables arise from any other transactions. One month's raw materials purchases are fully paid in the next month. J. The minimum ending cash balance for all months is $98,000. If necessary. the company borrows enough cash using a short-term note to reach the minimum Short-term notes require an interest payment of 1% at each month-end (before any repayment). If the ending cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable balance. k. Dividends of $29,000 are to be declared and paid in May. 1. No cash payments for income taxes are to be made during the second calendar quarter. Income tax will be assessed at 40% in the quarter and paid in the third calendar quarter m. Equipment purchases of $149,000 are budgeted for the last day of June. 1. Sales budget 2. Production budget. 3. Raw materials budget. 4. Direct labor budget. 5. Factory overhead budget. 6. Selling expense budget. 7. General and administrative expense budget. 8. Cash budget. 9. Budgeted income statement for the entire second quarter (not for each month separately). 10. Budgeted balance sheet. Answer is not complete. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Required 9 Required 10 Cash budget. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.) Calculation of Cash receipts from customers: April May June Cash budget. (Negative balances and Loan repayment arnounts (if any) should be indicated with minus sign.) Calculation of Cash receipts from customers: April May June Total budgeted sales 59,000 8 Cash sales 25% Sales on credit 75% Total cash receipts from customers April May June Current month's cash sales Collections of recelvables Total cash receipts ZIGBY MANUFACTURING Cash Budget April, May, and June 2019 April May June Beginning cash balance 59,000 $ 204,360 299 584 Cash receipts from customers 650.000 598,000 477 100 Sales commissions 32,500 22,100 29,120 Sales salaries 4,900 4,900 4,900 Loan interest 310 Dividends 29,000 Purchases of equipment 149,000 Long-term note interest 4,240 4,240 4,240 Total cash payments 473,640 502,776 690,164 Preliminary cash balance Additional loan (loan repayment) (31,000) 11,480 8 (31,000) 11,480 Ending cash balance $ 204,360 22,960 Loan balance April May June Loan balance - Beginning of month S(31,000) O Additional loan (loan repayment) (31,000) 11,480 Loan balance - End of month s(62,000) %24 11,480 < Required 7 Required 9 > ZIGBY MANUFACTURING Budgeted Balance Sheet June 30, 2019 Assets Cash 98,000 Accounts receivable 436,800 Bank loan payable 118,000 Income taxes payable 433,000 Total current assets $1,085,800 Equipment 638,000 Merchandise Inventory 149,000 X Equipment, net 489,000 Total assets $1,574,800 Liabilities and Equity Liabilities Accounts payable $240,400 Bank loan payable 11,480 Income taxes payable 26,767 8 ILUIIIC LaAGa pay duic Total current assets $1,085,800 Equipment $ 638,000 Merchandise Inventory 149,000 X Equipment, net 489,000 Total assets $1,574,800 Liabilities and Equity Liabilities Accounts payable $240,400 Bank loan payable 11,480 Income taxes payable 26,767 8 Total current liabilities 278,647 Long-term note payable 530,000 Stockholders' Equity Common stock 354,000 O Retained earnings 422,114 Total Stockholders' Equity 776.114 Total Liabilities and Equity $1.584.761 Reauiced.o ZIGBY MANUFACTURING Production Budget April, May, and June 2019 April May June Total Next month's budgeted sales (units) 17,000 22,400 25,000 Ratio of inventory to future sales 80% 80% 80% Budgeted ending inventory (units) Budgeted units sales for month Required units of avallable production 13,600 17,920 20,000 38,600 8 34,920 O 42,400 O 52,200 52,840 62,400 Beginning inventory (units) Units to be produced (20,000) (13,600) (17,920) 18,600 21,320 24,480 64,400
Expert Answer:
Answer rating: 100% (QA)
1 Sales Budget April 25000 May 17000 June Quarter Sales Units 22400 64400 Budgeted Selling price Tot... View the full answer
Related Book For
Fundamentals of Physics
ISBN: 978-0471758013
8th Extended edition
Authors: Jearl Walker, Halliday Resnick
Posted Date:
Students also viewed these accounting questions
-
Selling price per unit $750 Variable cost per unit $450 Annual fixed cost $180,000 Net income after tax $360,000 Tax rate 25% 1)Reduce the selling price by $60. The sales team forecast that with a...
-
Design a base plate of W14 section determined in problem 1 for a compression member. The total service load that a member can carry is 1422 KN with a dead-to-live load ratio of 5:11. The base plate...
-
Selling price = $15 per unit Variable costs - variable manufacturing costs = $5 per unit variable selling costs = $2 per unit Fixed costs - Fixed manufacturing costs = 4 per unit Fixed selling costs...
-
Consider how the Claims in our Debate Cases are the Messages we as Senders Encode to the Opposition Team / Receivers. When writing and litigating / presenting your Debate Case consider ways to...
-
The standard deviation of a normally distributed population is equal to 10. A sample size of 25 is selected, and its mean is found to be 95. a. Find an 80% confidence interval for m. b. What would...
-
How can you install QCCs in your organization? What are the important considerations?
-
Suppose a division of a computer manufacturing company has these stock records for January 20x6: Company accounting records reveal that operating expenses for January were 2,900, and sales of 310...
-
A feedforward only controller system is to be designed for the stirred-tank heating system shown in Fig E. Exit temperature T will be controlled by adjusting coolant flow rate, q c . The chief...
-
gsteriminin deiim orann bulun. Tablodaki deiim orann doldurun ve l'in en kk deiim oran ve 8'in en byk olduu 1-8 arasndaki gsterimler deiim oran. Oran Deitirmek Rtbe A B C D E F G H A. 29 y=-x 25 B....
-
Barbara from Broad Street Communications is having a problem invoicing for billable expenses for her customer, Sadie's Car Parts. Sadie's has several locations that are set up as sub-customers in...
-
The new president of the Blake Company was stumped. Why had profits gone down? He had directed the sales department to push the product with the highest contribution margin, and the sales department...
-
Employee Engagement and Retention: What are the appropriate employee engagement strategies and explain how this approach will increase retention?
-
3. Consider the following code: /** Construct a WebSpider */ public WebSpider() { WebSpider w = new WebSpider(); } What is the bug here? Explain.
-
Blanc Corporation is planning its debt maturity mix. Management has chosen a debt-equity mix consisting of $20,000 of liabilities and $15,000 of owners' equity. The yield curve is currently upward...
-
Aspen Company estimates its manufacturing overhead to be $625,000 and its direct labor costs to be $500,000 for year 2. Aspen worked on three jobs for the year. Job 2-1, which was sold during year 2,...
-
a. Depreciation on the company's equipment for the year is computed to be $18,000. b. The Prepaid Insurance account had a $6,000 debit balance at December 31 before adjusting for the costs of any...
-
Coastal Refining Company operates a refinery with a distillation capacity of 12,000 barrels per day. As a new member of Coastal's management team, you have been given the task of developing a...
-
In Figure, three 5.00 kg spheres are located at distances d1 = 0.300 m and d2 = 0.400 m. What are the(a) Magnitude and(b) Direction (relative to the positive direction of the x axis) of the net...
-
A light plane attains airspeed of 500km/h. The pilot sets out for a destination 800 km due north but discovers that the plane must be headed 20.0" east of due north to fly there directly. The plane...
-
What mass of steam at 100oC must be mixed with 150 g of ice at its melting point, in a thermally insulated container, to produce liquid water at 50oC?
-
Discuss the implications for businesses of a substance approach being used for the presentation of liabilities and equity. Indicate how the terms of an instrument could present problems in...
-
Following from Question 4, if the debt instrument was included in the balance sheet at fair value through profit or loss this would mean that a profit would be recognised in the income statement....
-
Disclosure of the fair values of financial instruments (as required by FRS 13 in the UK) is better than measuring them at fair values in the financial statements (as is often required by IAS 39)...
Study smarter with the SolutionInn App