Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The management of Zigby Manufacturing prepared the following balance sheet for March 3 1 . To prepare a master budget for April, May, and June,

image text in transcribed
The management of Zigby Manufacturing prepared the following balance sheet for March 31.
To prepare a master budget for April, May, and June, management gathers the following information.
a. Sales for March total 86,100 units. Budgeted sales in units follow: April, 86,100; May, 81,900; June, 84,000; and July, 86,100. 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 The management of Zigby Manufacturing prepared the following balance sheet for March 31.
To prepare a master budget for April, May, and June, management gathers the following information.
a. Sales for March total 86,100 units. Budgeted sales in units follow: April, 86,100; May, 81,900; June, 84,000; and July, 86,100. 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 20,685 pounds. The budgeted June 30 ending raw materials inventory is 16,800 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 68,880 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 $2.0 per direct labor hour. Depreciation of $84,000 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 $12,600.
g. Monthly general and administrative expenses include $50,400 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 $168,000. 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 $42,000 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 $420,000 are budgeted for the last day of June.
equired:
Sales budget.
Production budget.
Direct materials budget.
Direct labor budget.
Factory overhead budget.
Selling expense budget.
General and administrative expense budget.
Schedule of cash receipts.
Schedule of cash payments for direct materials..
Cash budget.
Budgeted income statement for entire second quarter (not monthly).
Budqeted balance sheet at June 30.\table[[Schedule of Cash Payments for Direct Materials],[,April,May,June],[Materials purchases,$,831,600,$,846,300,$,764,400],[Cash payments for],[Current period purchases,$,0,$,0,$,0],[Prior period purchases],[Total cash payments,$,0,$,0,$,0]]\table[[Cash Budget,June,],[Beginning cash balance,April,May,],[Add: Cash receipts from sales,,,],[Total cash available,,,],[Less: Cash payments for:,,,],[Direct labor,,,],[Direct material,,,],[Dividends,,,],[General and administrative salaries,,,],[Loan interest,,,],[Long-term note interest,,,],[,,,],[,,,],[,,,],[,,,],[Total cash payments,,,],[Preliminary cash balance,,,],[Additional loan (loan repayment),,,],[Ending cash balance,,,]]
image text in transcribed

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Fundamental accounting principle

Authors: John J. Wild, Ken W. Shaw, Barbara Chiappetta

21st edition

1259119831, 9781259311703, 978-1259119835, 1259311708, 978-0078025587

More Books

Students also viewed these Accounting questions