4:59 ces The management of Zigby Manufacturing prepared the following balance sheet for March 31. Cash...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
4:59 ces The management of Zigby Manufacturing prepared the following balance sheet for March 31. Cash Accounts receivable Raw materials inventory Assets ZIGBY MANUFACTURING Balance Sheet March 31 Liabilities and Equity Liabilities Accounts payable 2,250,000 Common stock $ 200,000 1,722,000 492,500 Loan payable Finished goods inventory 1,627,700 Long-term note payable Equipment Less: Accumulated depreciation $ 3,000,000 750,000 Equity Retained earnings Total assets $ 6,292,200 Total liabilities and equity To prepare a master budget for April, May, and June, management gathers the following information. $ 1,005,000 12,000 2,500,000 1,675,000 1,100,200 $ 3,517,000 2,775,200 $ 6,292,200 a. Sales for March total 102,500 units. Budgeted sales in units follow: April, 102,500; May, 97,500; June, 100,000; and July, 102,500. 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 24,625 pounds. The budgeted June 30 ending raw materials inventory is 20,000 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 82,000 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 $2.70 per direct labor hour. Depreciation of $100,000 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 $15,000. g. Monthly general and administrative expenses include $60,000 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 $200,000. 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 $50,000 are budgeted to be declared and paid in May. 1. 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 $500,000 are budgeted for the last day of June. 4:59 ces The management of Zigby Manufacturing prepared the following balance sheet for March 31. Cash Accounts receivable Raw materials inventory Assets ZIGBY MANUFACTURING Balance Sheet March 31 Liabilities and Equity Liabilities Accounts payable 2,250,000 Common stock $ 200,000 1,722,000 492,500 Loan payable Finished goods inventory 1,627,700 Long-term note payable Equipment Less: Accumulated depreciation $ 3,000,000 750,000 Equity Retained earnings Total assets $ 6,292,200 Total liabilities and equity To prepare a master budget for April, May, and June, management gathers the following information. $ 1,005,000 12,000 2,500,000 1,675,000 1,100,200 $ 3,517,000 2,775,200 $ 6,292,200 a. Sales for March total 102,500 units. Budgeted sales in units follow: April, 102,500; May, 97,500; June, 100,000; and July, 102,500. 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 24,625 pounds. The budgeted June 30 ending raw materials inventory is 20,000 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 82,000 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 $2.70 per direct labor hour. Depreciation of $100,000 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 $15,000. g. Monthly general and administrative expenses include $60,000 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 $200,000. 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 $50,000 are budgeted to be declared and paid in May. 1. 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 $500,000 are budgeted for the last day of June.
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Question 1 A company has two projects to choose from with the following annual after-tax cash flows: Project A Year 0 ($700,000) Year 1 ($300,000) Years 2-8 $700,000 Project B Year 0 ($1,600,000)...
-
Valencia Company paid $1.1 million to purchase stock in another company, $0.5 million to repurchase treasury shares, $0.25 million to buy short-term investments, sold used equipment for $0.4 million...
-
Balance Sheet 2022 2021 Total assets $49,000 $45,100 Total liabilities 27,400 25,800 Total shareholders' equity (all common) 21,600 19,300 Total liabilities and equity $49,000 $45,100 Income...
-
When working as a tax professional, one issue that often arises is the need to provide difficult or disappointing guidance to a client. In the following example, determine the best course of action....
-
Refer to Exercise 10.7. a. Place a 99% confidence interval on the proportion of false negatives produced by the test. b. Is there substantial evidence (a = .01) that the test produces less than 2%...
-
The production schedule at ABC Car Company calls for 1,200 'D' models to be produced during each of 22 production days in January, and 900 to be produced during each of 20 production days in...
-
Assume that you own and manage a small clothing store. A. What kinds of financial information would you want to run your business? B. What kinds of nonfinancial information would you want (for...
-
Refer to the data in Problem 20-5A. Assume that Tamar uses the FIFO method to account for its process costing system. The following additional information is available: Tamar Co. manufactures a...
-
Entries for issuing stock On January 22, Zentric Corporation issued for cash 180,000 shares of no-par common stock at $12. On February 14, Zentric issued at par value 50,000 shares of preferred 2%...
-
Identify compliance costs, both economic and accounting that deal with emergency services.
-
What is Just In-Time inventory control?
-
If the current and acid test ratios fall sharply, does this necessarily mean that the business is experiencing liquidity problems?
-
Will a business that operates with a high gross profit margin necessarily achieve a high operating profit margin and a high return on capital employed?
-
What could happen if a company does not control its trade receivable days?
-
Would you expect the gross profit margin to be high or low for a luxury-products business?
-
5.4 Construct a house of quality matrix for a wristwatch. Be sure to indicate specific customer wants that you think the general public desires. Then complete the matrix to show how an operations...
-
KD Insurance Company specializes in term life insurance contracts. Cash collection experience shows that 20 percent of billed premiums are collected in the month before they are due, 60 percent are...
-
Grover Petroleum owns a piece of equipment, originally costing $60,000, that is currently being used on Lease A. Grover Petroleum owns a 40% working interest in Lease A and serves as the operator of...
-
Core Petroleum owns 60%, Dwight Corporation owns 30%, and Webb Company owns 10% of the working interest property number 2008. Core Petroleum is the operator and bills Dwight and Webb monthly for...
-
Longhorn Oil Corporation transferred an item of equipment from its wholly owned warehouse to a jointly owned lease in which it has a 70% WI. The item of equipment is in Condition B, and the current...
Study smarter with the SolutionInn App