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 31. ZIGBY MANUFACTURING Balance Sheet March 31 Assets Liabilities and Equity Cash $

The management of Zigby Manufacturing prepared the following balance sheet for March 31.

ZIGBY MANUFACTURING
Balance Sheet
March 31
Assets Liabilities and Equity
Cash $ 112,000 Liabilities
Accounts receivable 964,320 Accounts payable $ 562,800
Raw materials inventory 275,800 Loan payable 12,000
Finished goods inventory 911,512 Long-term note payable 1,400,000 $ 1,974,800
Equipment $ 1,680,000 Equity
Less: Accumulated depreciation 420,000 1,260,000 Common stock 938,000
Retained earnings 610,832 1,548,832
Total assets $ 3,523,632 Total liabilities and equity $ 3,523,632

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

  1. Sales for March total 57,400 units. Budgeted sales in units follow: April, 57,400; May, 54,600; June, 56,000; and July, 57,400. The products selling price is $24.00 per unit and its total product cost is $19.85 per unit.
  2. Raw materials inventory consists solely of direct materials that cost $20 per pound. Company policy calls for a given months ending materials inventory to equal 50% of the next months direct materials requirements. The March 31 raw materials inventory is 13,790 pounds. The budgeted June 30 ending raw materials inventory is 11,200 pounds. Each finished unit requires 0.50 pound of direct materials.
  3. Company policy calls for a given months ending finished goods inventory to equal 80% of the next months budgeted unit sales. The March 31 finished goods inventory is 45,920 units.
  4. Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour.
  5. The predetermined variable overhead rate is $2.70 per direct labor hour. Depreciation of $56,000 per month is the only fixed factory overhead item.
  6. Sales commissions of 8% of sales are paid in the month of the sales. The sales managers monthly salary is $8,400.
  7. Monthly general and administrative expenses include $33,600 for administrative salaries and 0.9% monthly interest on the long-term note payable.
  8. 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).
  9. 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).
  10. The minimum ending cash balance for all months is $112,000. 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.
  11. Dividends of $28,000 are budgeted to be declared and paid in May.
  12. 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.
  13. Equipment purchases of $280,000 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.

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed

Complete this question by entering your answers in the tabs below. Sales budget. Complete this question by entering your answers in the tabs below. Production budget. Complete this question by entering your answers in the tabs below. Direct materials budget. Note: Round per unit values to 2 decimal places. Complete this question by entering your answers in the tabs below. Direct labor budget. Note: Round per unit values to 2 decimal places. Complete this question by entering your answers in the tabs below. Factory overhead budget. Note: Round variable overhead rate values to 2 decimal places. Complete this question by entering your answers in the tabs below. Selling expense budget. Complete this question by entering your answers in the tabs below. General and administrative expense budget. 8. Schedule of cash receipts. 9. Schedule of cash payments for direct materials. 10. Cash budget. Note: Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Enter $0 when applicable. Do not leave cells blank. Complete this question by entering your answers in the tabs below. Budgeted income statement for entire second quarter (not monthly). Note: Round your final answers to the nearest whole dollar. Budgeted balance sheet at June 30

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

Financial and Managerial Accounting

Authors: Jonathan E. Duchac, James M. Reeve, Carl S. Warren

11th Edition

9780538480901, 9781111525774, 538480890, 538480904, 1111525773, 978-0538480895

More Books

Students also viewed these Accounting questions

Question

Are you at your best around 8 or 9 AM? Yes No

Answered: 1 week ago

Question

Discuss the effectiveness of a national infrastructure for HRD

Answered: 1 week ago