The management of Zigby Manufacturing prepared the following balance sheet for March 31. ZIGBY MANUFACTURING Balance...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e2e82a33_92666487e2e0cd4f.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e2f08028_92666487e2eb1635.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e2fa5394_92766487e2f40fc8.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e30525f5_92766487e2fe6069.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e30ec65b_92866487e308bf32.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e3188359_92966487e3128f17.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e322af6a_92966487e31ccf1d.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e32b2703_93066487e325fbf9.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e3372746_93166487e3314364.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e3411b4a_93166487e33ab8da.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e34a73f2_93266487e344a46e.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e3549eda_93266487e34dd30b.jpg)
Transcribed Image Text:
The management of Zigby Manufacturing prepared the following balance sheet for March 31. ZIGBY MANUFACTURING Balance Sheet March 31 Cash Assets Accounts receivable Raw materials inventory Finished goods inventory Equipment Less: Accumulated depreciation $ 2,520,000 630,000 Total assets Liabilities and Equity $ 168,000 Liabilities 1,446,480 Accounts payable 413,700 Loan payable 1,367,268 Long-term note payable Equity 1,890,000 Common stock Retained earnings $ 5,285,448 Total liabilities and equity To prepare a master budget for April, May, and June, management gathers the following information. $ 844,200 12,000 2,100,000 $ 2,956,200 1,407,000 922,248 2,329,248 $ 5,285,448 a. Sales for March total 86,100 units. Budgeted sales in units follow: April, 86,100; May, 81,900; June, 84,000; and July, 86,100. 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 20,685 pounds. The budgeted June 30 ending raw materials inventory is 16,800 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 68,880 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 $84,000 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 $12,600. g. Monthly general and administrative expenses include $50,400 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 $168,000. 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 $42,000 are budgeted to be declared and paid in May. I. 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 $420,000 are budgeted for the last day of June. Required: 1. Sales budget. 2. Production budget. 3. Direct materials budget. 4. Direct labor budget. 5. Factory overhead budget. 6. Selling expense budget. 7. General and administrative expense budget. 8. Schedule of cash receipts. 9. Schedule of cash payments for direct materials.. 10. Cash budget. 11. Budgeted income statement for entire second quarter (not monthly). 12. Budgeted balance sheet at June 30. Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Production budget. Budgeted sales units Add: Desired ending inventory Next period budgeted sales units Ratio of inventory to future sales Desired ending inventory units Total required units Less: Beginning inventory units Units to produce ZIGBY MANUFACTURING Production Budget April May June Total 86,100 81,900 84,000 81,900 84,000 86,100 80% 80% 80% < Req 1 Req 3 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Direct materials budget. Note: Round per unit values to 2 decimal places. Units to produce ZIGBY MANUFACTURING Direct Materials Budget April May June Materials needed for production (pounds) Total materials required (pounds) Materials to purchase (pounds) Materials cost per pound Cost of direct materials purchases < Req 2 Req 4 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Direct labor budget. Note: Round per unit values to 2 decimal places. Units to produce Direct labor hours needed Cost of direct labor ZIGBY MANUFACTURING Direct Labor Budget April May June Total < Req 3 Req 5 > 0 Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Factory overhead budget. Note: Round variable overhead rate values to 2 decimal places. Direct labor hours needed Variable overhead rate per direct labor hour Budgeted variable overhead ZIGBY MANUFACTURING Factory Overhead Budget April May June Total Budgeted fixed overhead Budgeted total factory overhead < Req 4 Req 6 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Selling expense budget. ZIGBY MANUFACTURING Selling Expense Budget April May June Budgeted sales Sales commissions < Req 5 Req 7 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 General and administrative expense budget. ZIGBY MANUFACTURING General and Administrative Expense Budget April May June Total general and administrative expenses < Req 6 Req 8 to 10 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 8. Schedule of cash receipts. 9. Schedule of cash payments for direct materials. 10. Cash budget. Note: Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Enter $0 when applicable. Do not leave cells blank. Sales Cash receipts from Cash sales Collections of prior period sales Total cash receipts ZIBGY MANUFACTURING Schedule of Cash Receipts April May June $ 2,066,400 $ 1,965,600 $ 2,016,000 $ 0 $ 0 $ 0 Schedule of Cash Payments for Direct Materials Materials purchases Cash payments for Current period purchases Prior period purchases Total cash payments April May June $ 831,600 $ 846,300 $ 764,400 $ 0 $ 0 $ 0 Show less Beginning cash balance Total cash available Less: Cash payments for: Total cash payments Preliminary cash balance Ending cash balance Cash Budget April May June 0 0 0 Loan balance April May June Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month $ 0 < Req 7 Req 11 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Budgeted income statement for entire second quarter (not monthly). Note: Round your final answers to the nearest whole dollar. ZIGBY MANUFACTURING Budgeted Income Statement For Three Months Ended June 30 Selling, general and administrative expenses Total operating expenses < Req 8 to 10 0 0 $ 0 Req 12 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Reg 12 Budgeted balance sheet at June 30. Note: Round your final answers to the nearest whole dollar. ZIGBY MANUFACTURING Budgeted Balance Sheet June 30 Assets Total assets Liabilities Equity Total Liabilities and Equity Liabilities and Equity 0 < Req 11 Req 12 The management of Zigby Manufacturing prepared the following balance sheet for March 31. ZIGBY MANUFACTURING Balance Sheet March 31 Cash Assets Accounts receivable Raw materials inventory Finished goods inventory Equipment Less: Accumulated depreciation $ 2,520,000 630,000 Total assets Liabilities and Equity $ 168,000 Liabilities 1,446,480 Accounts payable 413,700 Loan payable 1,367,268 Long-term note payable Equity 1,890,000 Common stock Retained earnings $ 5,285,448 Total liabilities and equity To prepare a master budget for April, May, and June, management gathers the following information. $ 844,200 12,000 2,100,000 $ 2,956,200 1,407,000 922,248 2,329,248 $ 5,285,448 a. Sales for March total 86,100 units. Budgeted sales in units follow: April, 86,100; May, 81,900; June, 84,000; and July, 86,100. 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 20,685 pounds. The budgeted June 30 ending raw materials inventory is 16,800 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 68,880 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 $84,000 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 $12,600. g. Monthly general and administrative expenses include $50,400 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 $168,000. 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 $42,000 are budgeted to be declared and paid in May. I. 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 $420,000 are budgeted for the last day of June. Required: 1. Sales budget. 2. Production budget. 3. Direct materials budget. 4. Direct labor budget. 5. Factory overhead budget. 6. Selling expense budget. 7. General and administrative expense budget. 8. Schedule of cash receipts. 9. Schedule of cash payments for direct materials.. 10. Cash budget. 11. Budgeted income statement for entire second quarter (not monthly). 12. Budgeted balance sheet at June 30. Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Production budget. Budgeted sales units Add: Desired ending inventory Next period budgeted sales units Ratio of inventory to future sales Desired ending inventory units Total required units Less: Beginning inventory units Units to produce ZIGBY MANUFACTURING Production Budget April May June Total 86,100 81,900 84,000 81,900 84,000 86,100 80% 80% 80% < Req 1 Req 3 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Direct materials budget. Note: Round per unit values to 2 decimal places. Units to produce ZIGBY MANUFACTURING Direct Materials Budget April May June Materials needed for production (pounds) Total materials required (pounds) Materials to purchase (pounds) Materials cost per pound Cost of direct materials purchases < Req 2 Req 4 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Direct labor budget. Note: Round per unit values to 2 decimal places. Units to produce Direct labor hours needed Cost of direct labor ZIGBY MANUFACTURING Direct Labor Budget April May June Total < Req 3 Req 5 > 0 Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Factory overhead budget. Note: Round variable overhead rate values to 2 decimal places. Direct labor hours needed Variable overhead rate per direct labor hour Budgeted variable overhead ZIGBY MANUFACTURING Factory Overhead Budget April May June Total Budgeted fixed overhead Budgeted total factory overhead < Req 4 Req 6 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Selling expense budget. ZIGBY MANUFACTURING Selling Expense Budget April May June Budgeted sales Sales commissions < Req 5 Req 7 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 General and administrative expense budget. ZIGBY MANUFACTURING General and Administrative Expense Budget April May June Total general and administrative expenses < Req 6 Req 8 to 10 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 8. Schedule of cash receipts. 9. Schedule of cash payments for direct materials. 10. Cash budget. Note: Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Enter $0 when applicable. Do not leave cells blank. Sales Cash receipts from Cash sales Collections of prior period sales Total cash receipts ZIBGY MANUFACTURING Schedule of Cash Receipts April May June $ 2,066,400 $ 1,965,600 $ 2,016,000 $ 0 $ 0 $ 0 Schedule of Cash Payments for Direct Materials Materials purchases Cash payments for Current period purchases Prior period purchases Total cash payments April May June $ 831,600 $ 846,300 $ 764,400 $ 0 $ 0 $ 0 Show less Beginning cash balance Total cash available Less: Cash payments for: Total cash payments Preliminary cash balance Ending cash balance Cash Budget April May June 0 0 0 Loan balance April May June Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month $ 0 < Req 7 Req 11 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Budgeted income statement for entire second quarter (not monthly). Note: Round your final answers to the nearest whole dollar. ZIGBY MANUFACTURING Budgeted Income Statement For Three Months Ended June 30 Selling, general and administrative expenses Total operating expenses < Req 8 to 10 0 0 $ 0 Req 12 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Reg 12 Budgeted balance sheet at June 30. Note: Round your final answers to the nearest whole dollar. ZIGBY MANUFACTURING Budgeted Balance Sheet June 30 Assets Total assets Liabilities Equity Total Liabilities and Equity Liabilities and Equity 0 < Req 11 Req 12
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
In 2020-21, a taxpayer makes a number of disposals, as listed below. Which of these disposals would be exempt from CGT? (a) An antique table sold for 5,000. (b) A watercolour painting sold at...
-
How does planning facilitate the acquisition process?
-
Nancy Tercek started a delivery service, Tercek Deliveries, on June 1, 2015. The following transactions occurred during the month of June. June 1 Stockholders invested $10,000 cash in the business in...
-
Lyon Company had the following transactions: Apr. 8 Issued a \(6,000,60\)-day, six percent note payable in payment of an account with Bennett Company. May 15 Borrowed \(\$ 40,000\) from Lincoln Bank,...
-
1. What are the pick-up, sort, linehaul, and delivery costs to Hardee for this move? 2. What is the total cost of this move? Cost per cwt.? Cost per revenue mile? 3. If Hardee would put two drivers...
-
You are a financial analyst for an international nonprofit organization that has been approached by the Coastalina government to manage this health clinic. The board of directors instructs you to...
-
You are a manger in the accounting department of Greene Company. Greene is a rapidly expanding manufacturing company, and is considering some additional acquisitions. The company would like to...
-
Compile the budgeted income statement using only the attached "Financial Fact Sheet" for your company. Revenue from sales = (Desired Units to be Sold) * (Average Product Sale per item) Cost of goods...
-
The road load force for the Bolt EV at a constant speed is 5 4 4 N from aerodynamic drag and rolling resistance at 1 0 0 kph . This requires 1 5 . 1 kW of traction power to maintain 1 0 0 kph . What...
-
Using the figures from the income statement, calculate the net profit margin for last year and this year. To find the net profit margin, use the Excel formula for division:=net income/net sales Use...
-
Firm A acts in a competitive market and has profits A = 120 A - 3x Each unit of r that is produced has a negative impact on Firm B because of contamination issues: Firm B's profits are TB = -x (a)...
-
Prepare the Schedule M-1 using the following book-tax information. Begin with book income and make adjustments to book income to arrive at taxable income. Use the following data to complete the...
-
It appears that Allen can earn at least its current level of income for the indefinite future Based on this information the investors think that an appropriate investment capitalization rate for...
-
4. Jobe dy -Y 2 et by
-
Recognized limitations of financial statement analysis include each of the following except: a. companies in the same industry using different accounting methods. b. inflation. c. different levels of...
-
How do horizontal analysis and vertical analysis of financial statements differ?
-
What is a business segment? Why are gains and losses from a discontinued segment reported in a separate section of the income statement?
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App