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 2017: ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2017 Assets Cash $

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

ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2017
Assets
Cash $ 59,000
Accounts receivable 487,500
Raw materials inventory 93,010
Finished goods inventory 433,000
Total current assets 1,072,510
Equipment, gross 638,000
Accumulated depreciation (169,000 )
Equipment, net 469,000
Total assets $ 1,541,510
Liabilities and Equity
Accounts payable $ 215,410
Short-term notes payable 31,000
Total current liabilities 246,410
Long-term note payable 530,000
Total liabilities 776,410
Common stock 354,000
Retained earnings 411,100
Total stockholders equity 765,100
Total liabilities and equity $ 1,541,510

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

Sales for March total 25,000 units. Forecasted sales in units are as follows: April, 25,000; May, 17,000; June, 22,400; and July, 25,000. Sales of 259,000 units are forecasted for the entire year. The products selling price is $26.00 per unit and its total product cost is $21.65 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 4,650 units, which complies with the policy. The expected June 30 ending raw materials inventory is 5,900 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 20,000 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 $4.60 per direct labor hour. Depreciation of $39,710 per month is treated as fixed factory overhead.

Sales representatives commissions are 5% of sales and are paid in the month of the sales. The sales managers monthly salary is $4,900.

Monthly general and administrative expenses include $34,000 administrative salaries and 0.8% monthly interest on the long-term note payable.

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 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 $98,000. 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 $29,000 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 40% in the quarter and paid in the third calendar quarter.

Equipment purchases of $149,000 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.

1.

ZIGBY MANUFACTURING
Sales Budget
April, May, and June 2017
Budgeted Unit Sales Budgeted Unit Price Budgeted Sales Dollars
April 2017 25,000 $26.00 $650,000
May 2017 17,000 26.00 442,000
June 2017 22,400 26.00 582,400
Totals for the second quarter 64,400 $26.00 $1,674,400

2.

ZIGBY MANUFACTURING
Production Budget
April, May, and June 2017
April May June Total
Next month's budgeted sales (units) 17,000 22,400 25,000
Ratio of inventory to future sales 80% 80% 80%
Budgeted ending inventory (units) 13,600 17,920 20,000
Budgeted units sales for month 25,000 17,000 22,400
Required units of available production 38,600 34,920 42,400
Beginning inventory (units) 20,000 13,600 17,920
Units to be produced 18,600 21,320 24,480 64,400

3.

ZIGBY MANUFACTURING
Raw Materials Budget
April, May, and June 2017
April May June Total
Production budget (units) 18,600 21,320 24,480
Materials requirements per unit 0.50 0.50 0.50
Materials needed for production 9,300 10,660 12,240
Budgeted ending inventory 5,330 6,120 5,900
Total materials requirements (units) 14,630 16,780 18,140
Beginning inventory 4,650 5,330 6,120
Materials to be purchased 9,980 11,450 12,020 33,450
Material price per unit $20 $20 $20 $20
Budgeted raw material purchases $199,600 $229,000 $240,400 $669,000

4.

ZIGBY MANUFACTURING
Direct Labor Budget
April, May, and June 2017
April May June Total
Budgeted production (units) 18,600 21,320 24,480
Labor requirements per unit (hours) 0.50 0.50 0.50
Total labor hours needed 9,300 10,660 12,240 32,200
Direct labor rate (per hour) $15 $15 $15 $15
Budgeted direct labor cost $139,500 $159,900 $183,600 $483,000

5.

ZIGBY MANUFACTURING
Factory Overhead Budget
April, May, and June 2017
April May June Total
Labor hours needed 9,300 10,660 12,240
Variable factory overhead rate $4.60 $4.60 $4.60
Budgeted variable overhead $42,780 $49,036 $56,304 $148,120
Budgeted fixed overhead 39,710 39,710 39,710 119,130
Budgeted total overhead $82,490 $88,746 $96,014 $267,250

6.

ZIGBY MANUFACTURING
Selling Expense Budget
April, May, and June 2017
April May June Total
Budgeted sales $650,000 $442,000 $582,400
Sales commission percent 5% 5% 5%
Sales commissions $32,500 $22,100 $29,120 $83,720
Sales salaries 4,900 4,900 4,900 14,700
Total budgeted selling expenses $37,400 $27,000 $34,020 $98,420

7.

7.

ZIGBY MANUFACTURING
General and Administrative Expense Budgets
April, May, and June 2017
April May June
Interest on long-term note
Salaries
Total budgeted G&A expenses

8.

Calculation of Cash receipts from customers:
April May June
Total budgeted sales $650,000 $442,000 $582,400
Cash sales 25% 162,500 110,500 145,600
Sales on credit 75% $487,500 $331,500 $436,800
Total cash receipts from customers
April May June
Current month's cash sales $162,500 $110,500 $145,600
Collections of receivables 487,500
Total cash receipts $650,000
ZIGBY MANUFACTURING
Cash Budget
April, May, and June 2017
April May June
Beginning cash balance $59,000
Cash receipts from customers
Total cash available
Cash payments for:
Sales salaries
Direct labor
Dividends
General & administrative salaries
Loan interest
Long-term note interest
Purchases of equipment
Raw materials
Variable overhead
Sales commissions
Total cash payments 0 0 0
Preliminary cash balance
Additional loan (loan repayment)
Ending cash balance
Loan balance
April May June
Loan balance - Beginning of month
Additional loan (loan repayment)
Loan balance - End of month

9.

ZIGBY MANUFACTURING
Budgeted Income Statement
For Three Months Ended June 30, 2017
Sales
Operating expenses
Bank loan interest expense
Total operating expenses 0
0
$0

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

Hospitality Financial Accounting

Authors: Jerry J. Weygandt, Donald E. Kieso, Paul D. Kimmel, Agnes L.

2nd Edition

9780470598092, 470083603, 978-0470083604

More Books

Students also viewed these Accounting questions

Question

How do norms develop in a team?

Answered: 1 week ago

Question

Th eir solution was to give me a long-distance number to call.

Answered: 1 week ago