n. Sales for March total 20,800 units. Forecasted sales in units are as follows: April, 20,800,...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
n. Sales for March total 20,800 units. Forecasted sales in units are as follows: April, 20,800, May. 21,600, June, 20,900; and July. 20.800. Sales of 242,000 units are forecasted for the entire year. The product's selling price is $25.00 per unit and its total product cost is $21.00 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 5,360 units, which complies with the policy. The expected June 30 ending raw materials Inventory is 4,200 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials. e. 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 16,640 units, which complies with the policy. d. Each finished unit requires 0.50 hours of direct labor at a rate of $17 per hour. e. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $3.00 per direct labor hour. Depreciation of $21,100 per month is treated as fixed factory overhead. f. Sales representatives commissions are 8% of sales and are paid in the month of the sales. The sales manager's monthly salary is $3,200. g. Monthly general and administrative expenses include $14,000 administrative salaries and 0.7% monthly interest on the long-term note payable. h. The company expects 30% of sales to be for cash and the remaining 70% 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 $42,000. 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 $12,000 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 $132,000 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.); The management of Zigby Manufacturing prepared the following estimated balance sheet for March 2019. ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2019 Assets Cash Accounts receivable Raw materials inventory Finished goods inventory Total current assets Equipment Accumulated depreciation Equipment, net Total assets Liabilities and Equity Accounts payable Short-term notes payable Total current liabilities Long-term note payable. Total liabilities: Common stock Retained earnings Total stockholders' equity Total liabilities and equity 42,000 364,000 107,200 349,440 862,640 604,000 (152,000) 452,000 $1,314,640 211,300 14,000 225,300 $10,000 735,300 337,000 242,340 579,340 $ 1,314,640 information 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 Selling expense budget. Budgeted sales Sales commissions ZIGBY MANUFACTURING Selling Expense Budget April, May, and June 2019 April May Required 5 June Required 7 > 9. Budgeted income statement for the entire second quarter (not for each month separately). 10. Budgeted balance sheet. 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 General and administrative expense budget. ZIGBY MANUFACTURING General and Administrative Expense Budget April, May, and June 2019 April May Total budgeted G&A expenses < Required 6 June Required 8 > ces ******** 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: Total budgeted sales Cash sales Sales on credit Current month's cash sales Collections of receivables Total cash receipts Beginning cash balance ********* Total cash available Cash payments for 30% 70% April Total cash receipts from customers. April ZIGBY MANUFACTURING Cash Budget April, May, and June 2019 April May May May June June June 29 of 29 Next Beginning cash balance Total cash available Cash payments for Total cash payments Preliminary cash balance Ending cash balance Loan balance-Beginning of month Additional loan (loan repayment) Il nan halance End of month Loan balance April 0 May 0 June 0 Budgeted income statement for the entire second quarter (not for each month separately). (Round your final answers to the nearest whole dollar.) Operating expenses ZIGBY MANUFACTURING Budgeted Income Statement For Three Months Ended June 30, 2019 Total operating expenses < Required 8 S 0 0 0 Required 10 > Assets Total current assets Equipment, not Total assets Liabilities and Equity Liabilities Total current liabilities Stockholders' Equity Total Stockholders' Equity Total Liabilities and Equity June 30, 2019 $ 0 0 n. Sales for March total 20,800 units. Forecasted sales in units are as follows: April, 20,800, May. 21,600, June, 20,900; and July. 20.800. Sales of 242,000 units are forecasted for the entire year. The product's selling price is $25.00 per unit and its total product cost is $21.00 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 5,360 units, which complies with the policy. The expected June 30 ending raw materials Inventory is 4,200 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials. e. 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 16,640 units, which complies with the policy. d. Each finished unit requires 0.50 hours of direct labor at a rate of $17 per hour. e. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $3.00 per direct labor hour. Depreciation of $21,100 per month is treated as fixed factory overhead. f. Sales representatives commissions are 8% of sales and are paid in the month of the sales. The sales manager's monthly salary is $3,200. g. Monthly general and administrative expenses include $14,000 administrative salaries and 0.7% monthly interest on the long-term note payable. h. The company expects 30% of sales to be for cash and the remaining 70% 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 $42,000. 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 $12,000 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 $132,000 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.); The management of Zigby Manufacturing prepared the following estimated balance sheet for March 2019. ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2019 Assets Cash Accounts receivable Raw materials inventory Finished goods inventory Total current assets Equipment Accumulated depreciation Equipment, net Total assets Liabilities and Equity Accounts payable Short-term notes payable Total current liabilities Long-term note payable. Total liabilities: Common stock Retained earnings Total stockholders' equity Total liabilities and equity 42,000 364,000 107,200 349,440 862,640 604,000 (152,000) 452,000 $1,314,640 211,300 14,000 225,300 $10,000 735,300 337,000 242,340 579,340 $ 1,314,640 information 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 Selling expense budget. Budgeted sales Sales commissions ZIGBY MANUFACTURING Selling Expense Budget April, May, and June 2019 April May Required 5 June Required 7 > 9. Budgeted income statement for the entire second quarter (not for each month separately). 10. Budgeted balance sheet. 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 General and administrative expense budget. ZIGBY MANUFACTURING General and Administrative Expense Budget April, May, and June 2019 April May Total budgeted G&A expenses < Required 6 June Required 8 > ces ******** 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: Total budgeted sales Cash sales Sales on credit Current month's cash sales Collections of receivables Total cash receipts Beginning cash balance ********* Total cash available Cash payments for 30% 70% April Total cash receipts from customers. April ZIGBY MANUFACTURING Cash Budget April, May, and June 2019 April May May May June June June 29 of 29 Next Beginning cash balance Total cash available Cash payments for Total cash payments Preliminary cash balance Ending cash balance Loan balance-Beginning of month Additional loan (loan repayment) Il nan halance End of month Loan balance April 0 May 0 June 0 Budgeted income statement for the entire second quarter (not for each month separately). (Round your final answers to the nearest whole dollar.) Operating expenses ZIGBY MANUFACTURING Budgeted Income Statement For Three Months Ended June 30, 2019 Total operating expenses < Required 8 S 0 0 0 Required 10 > Assets Total current assets Equipment, not Total assets Liabilities and Equity Liabilities Total current liabilities Stockholders' Equity Total Stockholders' Equity Total Liabilities and Equity June 30, 2019 $ 0 0
Expert Answer:
Related Book For
Fundamental accounting principle
ISBN: 978-0078025587
21st edition
Authors: John J. Wild, Ken W. Shaw, Barbara Chiappetta
Posted Date:
Students also viewed these accounting questions
-
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...
-
*Stocks B, C and D have the following return statistics: HB = 13.6%, H=5.4%, = 11.7% 32%, o = 22% D o=22%, o B PBC=0.80, P C BD = 0.62, PO CD = 0.81 The risk-free rate is 1.1%. What is the expected...
-
The law of supply states that price and quantity supplied are directly related. What does this mean? When the price decreases, supplier are less willing and less able to provide as much to the...
-
Leanne buys, refurbishes, and resells used mobile phones. She agrees to give a refurbished mobile phone from the her warehouse to Dell, a 17-year-old, if Dell promises to pay for the mobile phone by...
-
Why should storytelling be a part of your reporting and data visualization?
-
In introducing the Laplace-Runge-Lenz vector and the canonically quantized hydrogen atom, there were a number of Poisson brackets for which we just stated the result, without explicit calculation....
-
Derive the equations for the stress-strain relationship, the creep compliance, and the relaxation modulus for the Zener model.
-
Suppose US$1 = 0.7809 in New York and US$1 = 0.7793 in Paris. How can foreign exchange traders profit from these exchange rates? What actions can they take that may result in the same dollar/euro...
-
A company sells two products: a standard model and a deluxe model. The standard model sells for $50 and has a contribution margin ratio of 40%. The deluxe model sells for $100 and has a contribution...
-
I See The Light Projected Income Statement For the Period Ending December 31, 20x1 $ 1,125,000.00 25,000 lamps @ $45.00 @ $30.00 Sales Cost of Goods Sold 750.000.00 Gross Profit $ 375.000.00 Selling...
-
Mitchell and Debbie Dixon, a married couple, sell their personal residence to Sophie. Sophie pays $225,000 and assumes their $70,000 mortgage. To make the sale the Downs pay $4000 in commissions and...
-
Current Attempt in Progress You are presented with the following alphabetical list of accounts and balances (in thousands) for Crane Enterprises Inc. at June 30, 2024. All accounts have a normal...
-
Give an example of a decision that needs to be made in leadership, and explain how cognitive heuristics or biases would effect it. Knowing what you now know about decision-making, what might you do...
-
A supersonic aircraft with a wingspan of 9.5 m is flying over the north magnetic pole (in a magnetic field of magnitude 55.9 T perpendicular to the ground) at a speed of 1.93 times the speed of sound...
-
answer the following questions. n-5 n is 1. We have a function f: Z Z defined as f(n) = {n+3 if n is odd. Find whether the function is injective and surjective. What would be the inverse of this...
-
You have a two stock portfolio with $1,000 in atook A and 97,005 in stock Bi You believe the following probability diatellation exists for your atooke SEASE OF Probabiilsy of State Market Rate Hartat...
-
What is the output of the following code * int main() { } int x = 3; if( 1x==0) cout < <1; cout < <2; else
-
Give the structural formulas of the alkenes that, on ozonolysis, give: a. (CH3)2C=O and CH2=O b. Only (CH3CH2)2C=O c. CH3CH=O and CH3CH2CH=O d. O=CHCH2CH2CH2CH=O
-
The partners in the Biz Partnership have agreed that partner Mandy may sell her $100,000 equity in the partnership to Brittney, for which Brittney will pay Mandy $85,000. Present the partnerships...
-
Liltua Company pays $ 375,280 for real estate plus $ 20,100 in closing costs. The real estate consists of land appraised at $ 157,040; land improvements appraised at $ 58,890; and a building...
-
Wattan Company reports beginning inventory of 10 units at $ 60 each. Every week for four weeks it purchases an additional 10 units at respective costs of $ 61, $ 62, $ 65 and $ 70 per unit for weeks...
-
Use 10 steps of the golden-section search method to find the optimal dimensions for the cylindrical reactor vessel in Example 16.12. In that example, the dimensions of the vessel are given as the...
-
Using calculus, determine all maxima, \(m\) inima, and saddle points for the following unconstrained two-dimensional objective functions: (a) \(f\left\{x_{1} x_{2} ight\}=2 x_{1}^{3}+4 x_{1}...
-
As shown in the ASPEN PLUS simulation flowsheet in Fig. 21.15, liquid toluene is to be heated from 100 to \(350^{\circ} \mathrm{F}\) while liquid styrene is to be cooled from 300 to \(100^{\circ}...
Study smarter with the SolutionInn App