Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The management of Zigby Manufacturing prepared the following estimated balance sheet for March, 2015: ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2015 Assets Cash $

The management of Zigby Manufacturing prepared the following estimated balance sheet for March, 2015:

ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2015
Assets
Cash $ 99,000
Accounts receivable 500,250
Raw materials inventory 101,000
Finished goods inventory 402,500
Total current assets 1,102,750
Equipment, gross 618,000
Accumulated depreciation (159,000)
Equipment, net 459,000
Total assets $ 1,561,750
Liabilities and Equity
Accounts payable 209,700
Short-term notes payable 21,000
Total current liabilities $ 230,700
Long-term note payable 505,000
Total liabilities 735,700
Common stock 344,000
Retained earnings 482,050
Total stockholders equity 826,050
Total liabilities and equity $ 1,561,750

To prepare a master budget for April, May, and June of 2015, management gathers the following information.

a.

Sales for March total 23,000 units. Forecasted sales in units are as follows: April, 23,000; May, 19,000; June, 18,800; July, 23,000. Sales of 249,000 units are forecasted for the entire year. The products selling price is $29.00 per unit and its total product cost is $25.00 per unit.

b.

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 5,050 units, which complies with the policy. The expected June 30 ending raw materials inventory is 4,500 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials.

c.

Company policy calls for a given months ending finished goods inventory to equal 70% of the next months expected unit sales. The March 31 finished goods inventory is 16,100 units, which complies with the policy.

d.

Each finished unit requires 0.50 hours of direct labor at a rate of $24 per hour.

e.

Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $3.60 per direct labor hour. Depreciation of $24,320 per month is treated as fixed factory overhead.

f.

Sales representatives commissions are 10% of sales and are paid in the month of the sales. The sales managers monthly salary is $3,900.

g.

Monthly general and administrative expenses include $10,000 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 is collected in the month of the sale).

i.

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.

J.

The minimum ending cash balance for all months is $110,000. 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 $19,000 are to be declared and paid in May.
l.

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 $139,000 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:

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

Data Analytics for Accounting

Authors: Vernon Richardson

1st edition

1260375196, 9781260375183 , 978-1260375190

More Books

Students also viewed these Accounting questions

Question

Explain the difference between s and sx and between m and mx.

Answered: 1 week ago