Problem 20 4A Manufacturing Preparation of a complete master budget LO P1, P2, P3 The management of Zigby Manufacturing prepared the following estimated balance sheet for March 2017 ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2017 Assets Cash $ 40,000 Accounts receivable 342,248 Raw materials inventory 98,500 Finished goods inventory 325,540 Total current assets 806,288 Equipment, gross 600,000 Accumulated depreciation (150,000 ) Equipment, net 450,000 Total assets $ 1,256,288 Liabilities and Equity Accounts payable $ 200,500 Short term notes payable 12,000 Total current liabilities 212,500 Long term note payable 500,000 Total liabilities 712,500 Common stock 335,000 Retained earnings 208,788 Total stockholders equity 543,788 Total liabilities and equity $ 1,256,288 To prepare a master budget for April, May, and June of 2017, management gathers the following information Sales for March total 20,500 units Forecasted sales in units are as follows April, 20,500 May, 19,500 June, 20,000 and July, 20,500 Sales of 240,000 units are forecasted for the entire year The products selling price is $23 85 per unit and its total product cost is $19 85 per unit Company policy calls for a given months ending raw materials inventory to equal 50 of the next months materials requirements The March 31 raw materials inventory is 4,925 units, which complies with the policy The expected June 30 ending raw materials inventory is 4,000 units Raw materials cost $20 per unit Each finished unit requires 0 50 units of raw materials Company policy calls for a given months ending finished goods inventory to equal 80 of the next months expected unit sales The March 31 finished goods inventory is 16,400 units, which complies with the policy Each finished unit requires 0 50 hours of direct labor at a rate of $15 per hour Overhead is allocated based on direct labor hours The predetermined variable overhead rate is $2 70 per direct labor hour Depreciation of $20,000 per month is treated as fixed factory overhead Sales representatives commissions are 8 of sales and are paid in the month of the sales The sales managers monthly salary is $3,000 Monthly general and administrative expenses include $12,000 administrative salaries and 0 9 monthly interest on the long term note payable The company expects 30 of sales to be for cash and the remaining 70 on credit Receivables are collected in full in the month following the sale (none are collected in the month of the sale) All raw materials purchases are on credit, and no payables arise from any other transactions One months raw materials purchases are fully paid in the next month The minimum ending cash balance for all months is $40,000 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 Dividends of $10,000 are to be declared and paid in May No cash payments for income taxes are to be made during the second calendar quarter Income tax will be assessed at 35 in the quarter and paid in the third calendar quarter Equipment purchases of $130,000 are budgeted for the last day of June Required Prepare the following budgets and other financial information as required All budgets and other financial information should be prepared for the second calendar quarter, except as otherwise noted below (Round calculations up to the nearest whole dollar, except for the amount of cash sales, which should be rounded down to the nearest whole dollar ) 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

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Aug 06, 2024

Problem 20-4A Manufacturing: Preparation of a complete master budget LO P1, P2, P3 The management of Zigby Manufacturing prepared the following estimated balance sheet for

Problem 20-4A Manufacturing: Preparation of a complete master budget LO P1, P2, P3

The management of Zigby Manufacturing prepared the following estimated balance sheet for March 2017:

ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2017
Assets
Cash	$	40,000
Accounts receivable		342,248
Raw materials inventory		98,500
Finished goods inventory		325,540
Total current assets		806,288
Equipment, gross		600,000
Accumulated depreciation		(150,000	)
Equipment, net		450,000
Total assets	$	1,256,288
Liabilities and Equity
Accounts payable	$	200,500
Short-term notes payable		12,000
Total current liabilities		212,500
Long-term note payable		500,000
Total liabilities		712,500
Common stock		335,000
Retained earnings		208,788
Total stockholders equity		543,788
Total liabilities and equity	$	1,256,288

To prepare a master budget for April, May, and June of 2017, management gathers the following information:

Sales for March total 20,500 units. Forecasted sales in units are as follows: April, 20,500; May, 19,500; June, 20,000; and July, 20,500. Sales of 240,000 units are forecasted for the entire year. The products selling price is $23.85 per unit and its total product cost is $19.85 per unit.
Company policy calls for a given months ending raw materials inventory to equal 50% of the next months materials requirements. The March 31 raw materials inventory is 4,925 units, which complies with the policy. The expected June 30 ending raw materials inventory is 4,000 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials.
Company policy calls for a given months ending finished goods inventory to equal 80% of the next months expected unit sales. The March 31 finished goods inventory is 16,400 units, which complies with the policy.
Each finished unit requires 0.50 hours of direct labor at a rate of $15 per hour.
Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $2.70 per direct labor hour. Depreciation of $20,000 per month is treated as fixed factory overhead.
Sales representatives commissions are 8% of sales and are paid in the month of the sales. The sales managers monthly salary is $3,000.
Monthly general and administrative expenses include $12,000 administrative salaries and 0.9% monthly interest on the long-term note payable.
The company expects 30% of sales to be for cash and the remaining 70% on credit. Receivables are collected in full in the month following the sale (none are collected in the month of the sale).
All raw materials purchases are on credit, and no payables arise from any other transactions. One months raw materials purchases are fully paid in the next month.
The minimum ending cash balance for all months is $40,000. 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.
Dividends of $10,000 are to be declared and paid in May.
No cash payments for income taxes are to be made during the second calendar quarter. Income tax will be assessed at 35% in the quarter and paid in the third calendar quarter.
Equipment purchases of $130,000 are budgeted for the last day of June.

Required: Prepare the following budgets and other financial information as required. All budgets and other financial information should be prepared for the second calendar quarter, except as otherwise noted below. (Round calculations up to the nearest whole dollar, except for the amount of cash sales, which should be rounded down to the nearest whole dollar.): 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.