Return to a. Sales for March total 25,000 units. Forecasted sales in units are as follows....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Return to a. 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 product's selling price is $26.00 per unit and its total product cost is $21.65 per unit. b. Company policy calls for a given month's ending raw materials inventory to equal 50% of the next month's 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. c. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next month's expected unit sales. The March 31 finished goods inventory is 20,000 units, which complies with the policy. d. Each finished unit requires 050 hours of direct labor at a rate of $15 per hour. e. 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. t. Sales representatives' commissions are 5% of sales and are paid in the month of the sales. The sales manager's monthly salary is $4,900. g. Monthly general and administrative expenses include $34,000 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 are collected in the month of the sale). I. All raw materials purchases are on credit, and no payables arise from any other transactions. One month's raw materials purchases are fully paid in the next month. J. 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. k. Dividends of $29,000 are to be declared and paid in May. 1. 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 $149,000 are budgeted for the last day of June. 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. Answer is not complete. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Required 9 Required 10 Cash budget. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.) Calculation of Cash receipts from customers: April May June Cash budget. (Negative balances and Loan repayment arnounts (if any) should be indicated with minus sign.) Calculation of Cash receipts from customers: April May June Total budgeted sales 59,000 8 Cash sales 25% Sales on credit 75% Total cash receipts from customers April May June Current month's cash sales Collections of recelvables Total cash receipts ZIGBY MANUFACTURING Cash Budget April, May, and June 2019 April May June Beginning cash balance 59,000 $ 204,360 299 584 Cash receipts from customers 650.000 598,000 477 100 Sales commissions 32,500 22,100 29,120 Sales salaries 4,900 4,900 4,900 Loan interest 310 Dividends 29,000 Purchases of equipment 149,000 Long-term note interest 4,240 4,240 4,240 Total cash payments 473,640 502,776 690,164 Preliminary cash balance Additional loan (loan repayment) (31,000) 11,480 8 (31,000) 11,480 Ending cash balance $ 204,360 22,960 Loan balance April May June Loan balance - Beginning of month S(31,000) O Additional loan (loan repayment) (31,000) 11,480 Loan balance - End of month s(62,000) %24 11,480 < Required 7 Required 9 > ZIGBY MANUFACTURING Budgeted Balance Sheet June 30, 2019 Assets Cash 98,000 Accounts receivable 436,800 Bank loan payable 118,000 Income taxes payable 433,000 Total current assets $1,085,800 Equipment 638,000 Merchandise Inventory 149,000 X Equipment, net 489,000 Total assets $1,574,800 Liabilities and Equity Liabilities Accounts payable $240,400 Bank loan payable 11,480 Income taxes payable 26,767 8 ILUIIIC LaAGa pay duic Total current assets $1,085,800 Equipment $ 638,000 Merchandise Inventory 149,000 X Equipment, net 489,000 Total assets $1,574,800 Liabilities and Equity Liabilities Accounts payable $240,400 Bank loan payable 11,480 Income taxes payable 26,767 8 Total current liabilities 278,647 Long-term note payable 530,000 Stockholders' Equity Common stock 354,000 O Retained earnings 422,114 Total Stockholders' Equity 776.114 Total Liabilities and Equity $1.584.761 Reauiced.o ZIGBY MANUFACTURING Production Budget April, May, and June 2019 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) Budgeted units sales for month Required units of avallable production 13,600 17,920 20,000 38,600 8 34,920 O 42,400 O 52,200 52,840 62,400 Beginning inventory (units) Units to be produced (20,000) (13,600) (17,920) 18,600 21,320 24,480 64,400 Return to a. 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 product's selling price is $26.00 per unit and its total product cost is $21.65 per unit. b. Company policy calls for a given month's ending raw materials inventory to equal 50% of the next month's 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. c. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next month's expected unit sales. The March 31 finished goods inventory is 20,000 units, which complies with the policy. d. Each finished unit requires 050 hours of direct labor at a rate of $15 per hour. e. 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. t. Sales representatives' commissions are 5% of sales and are paid in the month of the sales. The sales manager's monthly salary is $4,900. g. Monthly general and administrative expenses include $34,000 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 are collected in the month of the sale). I. All raw materials purchases are on credit, and no payables arise from any other transactions. One month's raw materials purchases are fully paid in the next month. J. 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. k. Dividends of $29,000 are to be declared and paid in May. 1. 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 $149,000 are budgeted for the last day of June. 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. Answer is not complete. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Required 9 Required 10 Cash budget. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.) Calculation of Cash receipts from customers: April May June Cash budget. (Negative balances and Loan repayment arnounts (if any) should be indicated with minus sign.) Calculation of Cash receipts from customers: April May June Total budgeted sales 59,000 8 Cash sales 25% Sales on credit 75% Total cash receipts from customers April May June Current month's cash sales Collections of recelvables Total cash receipts ZIGBY MANUFACTURING Cash Budget April, May, and June 2019 April May June Beginning cash balance 59,000 $ 204,360 299 584 Cash receipts from customers 650.000 598,000 477 100 Sales commissions 32,500 22,100 29,120 Sales salaries 4,900 4,900 4,900 Loan interest 310 Dividends 29,000 Purchases of equipment 149,000 Long-term note interest 4,240 4,240 4,240 Total cash payments 473,640 502,776 690,164 Preliminary cash balance Additional loan (loan repayment) (31,000) 11,480 8 (31,000) 11,480 Ending cash balance $ 204,360 22,960 Loan balance April May June Loan balance - Beginning of month S(31,000) O Additional loan (loan repayment) (31,000) 11,480 Loan balance - End of month s(62,000) %24 11,480 < Required 7 Required 9 > ZIGBY MANUFACTURING Budgeted Balance Sheet June 30, 2019 Assets Cash 98,000 Accounts receivable 436,800 Bank loan payable 118,000 Income taxes payable 433,000 Total current assets $1,085,800 Equipment 638,000 Merchandise Inventory 149,000 X Equipment, net 489,000 Total assets $1,574,800 Liabilities and Equity Liabilities Accounts payable $240,400 Bank loan payable 11,480 Income taxes payable 26,767 8 ILUIIIC LaAGa pay duic Total current assets $1,085,800 Equipment $ 638,000 Merchandise Inventory 149,000 X Equipment, net 489,000 Total assets $1,574,800 Liabilities and Equity Liabilities Accounts payable $240,400 Bank loan payable 11,480 Income taxes payable 26,767 8 Total current liabilities 278,647 Long-term note payable 530,000 Stockholders' Equity Common stock 354,000 O Retained earnings 422,114 Total Stockholders' Equity 776.114 Total Liabilities and Equity $1.584.761 Reauiced.o ZIGBY MANUFACTURING Production Budget April, May, and June 2019 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) Budgeted units sales for month Required units of avallable production 13,600 17,920 20,000 38,600 8 34,920 O 42,400 O 52,200 52,840 62,400 Beginning inventory (units) Units to be produced (20,000) (13,600) (17,920) 18,600 21,320 24,480 64,400
Expert Answer:
Answer rating: 100% (QA)
1 Sales Budget April 25000 May 17000 June Quarter Sales Units 22400 64400 Budgeted Selling price Tot... View the full answer
Related Book For
Fundamentals of Physics
ISBN: 978-0471758013
8th Extended edition
Authors: Jearl Walker, Halliday Resnick
Posted Date:
Students also viewed these accounting questions
-
Selling price per unit $750 Variable cost per unit $450 Annual fixed cost $180,000 Net income after tax $360,000 Tax rate 25% 1)Reduce the selling price by $60. The sales team forecast that with a...
-
Design a base plate of W14 section determined in problem 1 for a compression member. The total service load that a member can carry is 1422 KN with a dead-to-live load ratio of 5:11. The base plate...
-
Selling price = $15 per unit Variable costs - variable manufacturing costs = $5 per unit variable selling costs = $2 per unit Fixed costs - Fixed manufacturing costs = 4 per unit Fixed selling costs...
-
Consider how the Claims in our Debate Cases are the Messages we as Senders Encode to the Opposition Team / Receivers. When writing and litigating / presenting your Debate Case consider ways to...
-
The pressure gage on a 2.5-m3 oxygen tank reads 500 kPa. Determine the amount of oxygen in the tank if the temperature is 28oC and the atmospheric pressure is 97 kPa. 2 500 kPa 02 V 25 m T 28C FIGURE...
-
The quantity \(\lambda_{C} \equiv h / m_{e} c\) is called the "Compton wavelength" of the electron. (a) If a photon scatters off an electron at rest with scattering angle \(\theta=45^{\circ}\), what...
-
Refer to the information in Exercise 24-3 and assume instead that double-declining depreciation is applied. Compute the machines payback period (ignore taxes). (Round the payback period to three...
-
Echeverria SA is an Argentinian manufacturing company whose total factory overhead costs fluctuate somewhat from year to year according to the number of machine-hours worked in its production...
-
Please answer the following question referring to an Oracle Database. What is the process of name resolution? Describe the four methods of name resolution available (and the required configuration...
-
ZIM Inc. (ZIM) is a high-technology company that develops, designs, and manufactures telecommunications equipment. ZIM was founded in Year 5 by Dr. Alex Zimmer, the former assistant head of research...
-
Why is it important for a manager to be able to conduct a job analysis? What are the negative outcomes that would result from not understanding the jobs of those reporting to the manager?
-
Develop a software program using Java that slides two Videos from down to top.
-
After reading this article, As Sustainability Takes Roots, Finance Takes Notice Links to an external site. for this week's discussion research a company that you use on a regular basis to find one...
-
The UDL and the COE lesson plan align by ensuring that each student is thought of and multiple engagement strategies of teaching are involved in each lesson. Section 1:Multiple Means of Engagement I...
-
1. Chose a company or product and identify their target market. 2. What is the goal for promotion? (Think AIDA model) 3. Describe how theyuse elements of the Promotional Mix to market products to the...
-
Defiance (not a disorder, just what to do if a toddler is regularly defiant) 1. The name of the behavior. 2. A photo of the behavior. 3. Definition of the behavior. 4. Two examples of a toddler...
-
In Keynesian theory of investment, suppose an asset costs $1000 and it is expected to yield $600 at the end of year 1 and $600 at the end of the second year (and zero thereafter), calculate the...
-
Coastal Refining Company operates a refinery with a distillation capacity of 12,000 barrels per day. As a new member of Coastal's management team, you have been given the task of developing a...
-
In Figure, three 5.00 kg spheres are located at distances d1 = 0.300 m and d2 = 0.400 m. What are the(a) Magnitude and(b) Direction (relative to the positive direction of the x axis) of the net...
-
A light plane attains airspeed of 500km/h. The pilot sets out for a destination 800 km due north but discovers that the plane must be headed 20.0" east of due north to fly there directly. The plane...
-
What mass of steam at 100oC must be mixed with 150 g of ice at its melting point, in a thermally insulated container, to produce liquid water at 50oC?
-
Using two CST elements, solve the simple shear problem depicted in the figure and determine whether the CST elements can represent the simple shear condition accurately or not. Material properties...
-
A heat conduction problem is modeled using four onedimensional heat conduction elements, as shown in figure 4.6. All elements are of the same length, \(L=1 \mathrm{~m}\), cross sectional area of...
-
Consider heat conduction in a uniaxial rod surrounded by a fluid. The left end of the rod is at \(T_{0}\). The free stream temperature is \(T^{\infty}\). There is convective heat transfer across the...
Study smarter with the SolutionInn App