The management of Zigby Manufacturing prepared the following balance sheet for March 31. Cash Accounts receivable...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The management of Zigby Manufacturing prepared the following balance sheet for March 31. Cash Accounts receivable Assets ZIGBY MANUFACTURING Balance Sheet March 31 $ 192,000 1,653,120 Liabilities Liabilities and Equity Accounts payable Raw materials inventory Finished goods inventory Equipment Less: Accumulated depreciation $ 2,880,000 720,000 472,800 Loan payable 1,562,592 Long-term note payable Equity 2,160,000 Common stock Retained earnings Total assets $ 6,040,512 Total liabilities and equity $ 964,800 12,000 2,400,000 1,608,000 1,055,712 $ 3,376,800 2,663,712 $ 6,040,512 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 98,400 units. Budgeted sales in units follow: April, 98,400; May, 93,600; June, 96,000; and July, 98,400. The product's selling price is $24.00 per unit and its total product cost is $19.85 per unit. b. Raw materials inventory consists solely of direct materials that cost $20 per pound. Company policy calls for a given month's ending materials inventory to equal 50% of the next month's direct materials requirements. The March 31 raw materials inventory is 23,640 pounds. The budgeted June 30 ending raw materials inventory is 19,200 pounds. Each finished unit requires 0.50 pound of direct materials. c. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next month's budgeted unit sales. The March 31 finished goods inventory is 78,720 units. d. Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour. e. The predetermined variable overhead rate is $2.70 per direct labor hour. Depreciation of $96,000 per month is the only fixed factory overhead item. f. Sales commissions of 8% of sales are paid in the month of the sales. The sales manager's monthly salary is $14,400. g. Monthly general and administrative expenses include $57,600 for administrative salaries and 0.9% monthly interest on the long- term note payable. h. The company budgets 30% of sales to be for cash and the remaining 70% on credit. Credit sales are collected in full in the month following the sale (no credit sales are collected in the month of sale). i. All raw materials purchases are on credit, and accounts payable are solely tied to raw materials purchases. Raw materials purchases are fully paid in the next month (none are paid in the month of purchase). j. The minimum ending cash balance for all months is $192,000. If necessary, the company borrows enough cash using a loan to reach the minimum. Loans require an interest payment of 1% at each month-end (before any repayment). If the month-end preliminary cash balance exceeds the minimum, the excess will be used to repay any loans. k. Dividends of $48,000 are budgeted to be declared and paid in May. I. No cash payments for income taxes are budgeted in the second calendar quarter. Income tax will be assessed at 35% in the quarter and budgeted to be paid in the third calendar quarter. m. Equipment purchases of $480,000 are budgeted for the last day of June. Required: 1. Sales budget. 2. Production budget. 3. Direct materials budget. 4. Direct labor budget. 5. Factory overhead budget. 6. Selling expense budget. 7. General and administrative expense budget. 8. Schedule of cash receipts. 9. Schedule of cash payments for direct materials.. 10. Cash budget. 11. Budgeted income statement for entire second quarter (not monthly). 12. Budgeted balance sheet at June 30. The management of Zigby Manufacturing prepared the following balance sheet for March 31. Cash Accounts receivable Assets ZIGBY MANUFACTURING Balance Sheet March 31 $ 192,000 1,653,120 Liabilities Liabilities and Equity Accounts payable Raw materials inventory Finished goods inventory Equipment Less: Accumulated depreciation $ 2,880,000 720,000 472,800 Loan payable 1,562,592 Long-term note payable Equity 2,160,000 Common stock Retained earnings Total assets $ 6,040,512 Total liabilities and equity $ 964,800 12,000 2,400,000 1,608,000 1,055,712 $ 3,376,800 2,663,712 $ 6,040,512 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 98,400 units. Budgeted sales in units follow: April, 98,400; May, 93,600; June, 96,000; and July, 98,400. The product's selling price is $24.00 per unit and its total product cost is $19.85 per unit. b. Raw materials inventory consists solely of direct materials that cost $20 per pound. Company policy calls for a given month's ending materials inventory to equal 50% of the next month's direct materials requirements. The March 31 raw materials inventory is 23,640 pounds. The budgeted June 30 ending raw materials inventory is 19,200 pounds. Each finished unit requires 0.50 pound of direct materials. c. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next month's budgeted unit sales. The March 31 finished goods inventory is 78,720 units. d. Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour. e. The predetermined variable overhead rate is $2.70 per direct labor hour. Depreciation of $96,000 per month is the only fixed factory overhead item. f. Sales commissions of 8% of sales are paid in the month of the sales. The sales manager's monthly salary is $14,400. g. Monthly general and administrative expenses include $57,600 for administrative salaries and 0.9% monthly interest on the long- term note payable. h. The company budgets 30% of sales to be for cash and the remaining 70% on credit. Credit sales are collected in full in the month following the sale (no credit sales are collected in the month of sale). i. All raw materials purchases are on credit, and accounts payable are solely tied to raw materials purchases. Raw materials purchases are fully paid in the next month (none are paid in the month of purchase). j. The minimum ending cash balance for all months is $192,000. If necessary, the company borrows enough cash using a loan to reach the minimum. Loans require an interest payment of 1% at each month-end (before any repayment). If the month-end preliminary cash balance exceeds the minimum, the excess will be used to repay any loans. k. Dividends of $48,000 are budgeted to be declared and paid in May. I. No cash payments for income taxes are budgeted in the second calendar quarter. Income tax will be assessed at 35% in the quarter and budgeted to be paid in the third calendar quarter. m. Equipment purchases of $480,000 are budgeted for the last day of June. Required: 1. Sales budget. 2. Production budget. 3. Direct materials budget. 4. Direct labor budget. 5. Factory overhead budget. 6. Selling expense budget. 7. General and administrative expense budget. 8. Schedule of cash receipts. 9. Schedule of cash payments for direct materials.. 10. Cash budget. 11. Budgeted income statement for entire second quarter (not monthly). 12. Budgeted balance sheet at June 30.
Expert Answer:
Answer rating: 100% (QA)
1 Sales Budget April 98400 units 2400 2361600 May 93600 units 2400 2246400 June 96000 units 2400 2304000 July 98400 units 2400 2361600 2 Production Bu... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Balance Sheet 2022 2021 Total assets $49,000 $45,100 Total liabilities 27,400 25,800 Total shareholders' equity (all common) 21,600 19,300 Total liabilities and equity $49,000 $45,100 Income...
-
What are some preventative measures you believe contract managers should take for the best possible outcome? Consider unfavorable results due to factors outside your control, such as inclement...
-
Chris and Matt are playing a friendly game of one-on-one basketball in Matt's driveway. When Chris goes up for a slam dunk, Matt accidentally trips him while attempting to block the shot. Chris lands...
-
Can someone please help me with this problem, thanks inadvance! Chuck, a single taxpoyer, earns \( \$ 75,500 \) in taxable income and \( \$ 10,700 \) in interest from an investment in City or Hefin...
-
Compute the quantile function of the beta distribution with parameters > 0 and = 1.
-
Explain the function of the association areas of the lobes of the cerebrum.
-
As the manager of the external audit team, you realize that the embedded audit module only writes "material" invoices to the audit file for the accounts receivable confirmation process. You are...
-
Skane Shipping Ltd. (SSL) operates a fleet of container ships in international trade between Sweden and Singapore. All of the shipping income (that is, that related to SSLs ships) is deemed to be...
-
Note In case the lines L, and L, do not pass through the origin, we may take lines L, and L', which are parallel to L, and L, respectively and pass through the origin. If instead of direction ratios...
-
It's currently January 1, 2023, and you'll be going on Shark Tank in 2 weeks. Using the information below, create your 5 year Sales, Cost of Goods Sold (COGS), and Gross Profit forecast for the years...
-
Dorsey Company manufactures three products from a common input in a joint processing operation. Joint processing costs up to the split-off point total $340,000 per quarter. For financial reporting...
-
While most of the publicity about "tight" labor markets usually revolves around systems engineers, Website designers, and chemical engineers, some of the tightest markets are often found in some...
-
Costco, the wholesale corporation, is the company of my research. While preparing to review the statement of cash flows, I thought it was going to be the usual, "profit, profit, profit" that I have...
-
7. (2 points) Pronghorn Corporation purchases a patent from Crane Company on January 1, 2017, for $300,000. The patent has a remaining legal life of 18 years. Pronghorn feels the patent will be...
-
1. Copper spot price is $3.50 a pound. The cost of carry for copper is 3.2% and the current risk-free rate is 2.2%, both rates are per annum with continuous compound for 6-months. The future price is...
-
Sales Mix and Break-Even Sales Data related to the expected sales of laptops and tablets for Tech Products Inc. for the current year, which is typical of recent years, are as follows: Products...
-
Question 2 The 2D Navier-Stokes equation in Cartesian coordinates are (au P +u+v -- + at au) + x2 ay av av P +u at + v =- + (a v a v\ + - pg ax2 ay) Consider the flow between two very long parallel...
-
Show that if A is any m n matrix, then Im A = A and AIn = A.
-
Time value is the anticipation of intrinsic value being stronger than it is now. However, intrinsic value can drop. Why then can time value not be negative?
-
In concrete terms, what does the difficulty in valuing an option boil down to?
-
Show how the purchase of an option and the sale of another option can protect you against the risk of a drop in the value of the underlying share, without costing you anything if you give up the...
Study smarter with the SolutionInn App