The management of Zigby Manufacturing prepared the following balance sheet for March 31. Cash Accounts receivable...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The management of Zigby Manufacturing prepared the following balance sheet for March 31. Cash Accounts receivable Raw materials inventory Finished goods inventory Equipment Less: Accumulated depreciation Total assets Assets $ 2,160,000 540,000 ZIGBY MANUFACTURING Balance Sheet March 31 Liabilities and Equity $144,000 Liabilities 1,239,840 Accounts payable 354,600 Loan payable 1,171,944 Long-term note payable Equity 1,620,000 Common stock Retained earnings $ 4,530,384 Total liabilities and equity $ 723,600 12,000 1,800,000 1,206,000 788,784 $ 2,535,600 1,994,784 $ 4,530,384 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 73,800 units. Budgeted sales in units follow: April, 73,800; May, 70,200; June, 72,000; and July, 73,800. 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 17,730 pounds. The budgeted June 30 ending raw materials inventory is 14,400 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 59,040 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 $72,000 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 $10,800. g. Monthly general and administrative expenses include $43,200 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 $144,000. 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 $36,000 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 $360,000 are budgeted for the last day of June. The management of Zigby Manufacturing prepared the following balance sheet for March 31. Cash Accounts receivable Raw materials inventory Finished goods inventory Equipment Less: Accumulated depreciation Total assets Assets $ 2,160,000 540,000 ZIGBY MANUFACTURING Balance Sheet March 31 Liabilities and Equity $144,000 Liabilities 1,239,840 Accounts payable 354,600 Loan payable 1,171,944 Long-term note payable Equity 1,620,000 Common stock Retained earnings $ 4,530,384 Total liabilities and equity $ 723,600 12,000 1,800,000 1,206,000 788,784 $ 2,535,600 1,994,784 $ 4,530,384 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 73,800 units. Budgeted sales in units follow: April, 73,800; May, 70,200; June, 72,000; and July, 73,800. 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 17,730 pounds. The budgeted June 30 ending raw materials inventory is 14,400 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 59,040 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 $72,000 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 $10,800. g. Monthly general and administrative expenses include $43,200 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 $144,000. 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 $36,000 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 $360,000 are budgeted for the last day of June.
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
An SAT prep course claims to increase student scores by more than 60 points, on average. To test this claim, 9 students who have previously taken the SAT are randomly chosen to take the prep course....
-
Is it possible to evaluate a cost centers profitability? Explain.
-
A certain electronic system contains 10 components. Suppose that the probability that each individual component will fail is 0.2 and that the components fail independently of each other. Given that...
-
The following table shows SeaWest Fabrications projected net sales, purchases, and cash payments for expenses for 20X3. Additional information is as follows: a. Actual amounts for the fourth quarter...
-
Pfizer, a pharmaceutical company, incurs the following costs: a. Payment of booth registration fee at a medical conference to promote new products to physicians b. Cost of redesigning an insulin...
-
1 Gather quantitative data from an area in your major(opticianary) You must have at least 20 data values.Patients who's IOP for glaucoma test is 11, 6, 48, 23, 32, 18, 16, 14, 13, 40, 23, 17, 20, 56,...
-
Analyse the information needs of the organisation both - internal and external, using the digital technology of cloud sharing (eg. Onedrive), that are relevant to this workplace. Provide 4 to 6...
-
Prepare Strategic Analysis and FDI strategy roadmap for Libelium https://www.libelium.com/agrifood/ https://catalog.libelium.com/.2023/#page=4 The roadmap will help smart agriculture companies like...
-
Solve the system of equations 5x + y = -28 -7x-4y = 8
-
Why would management take extra effort to ensure approximate budgets for direct labor, direct materials, and manufacturing overhead? Please provide relevant information and terminology to support...
-
An accountant has been monitoring the overall indirect service costs incurred at their company based on the number of labour hours worked. They accept that the costs follow a uniform, regularpattern...
-
Simplify: (25) -2 3 x4y xy (y-6)3
-
D is our hero. D has about $100,000,000 in assets. D has private equity interests, both volatile and safe stocks, muni bonds and cash in Ds portfolio. D expects the Private equity interest to grow at...
-
An access route is being constructed across a field (Figure Q8). Apart from a relatively firm strip of ground alongside the field's longer side AB, the ground is generally marshy. The route can...
-
Suppose that in the final simplex system for a dual maximum problem of a given minimum problem, there is a non-basic variable in the objective row with coefficient zero. Recall that this indicates...
-
A woman operating her own business is trying to plan her weekly sales activity schedule to produce the most valuable sales results in the least possible time. She can make personal visits, do phone...
-
Suppose that in the final simplex system for a dual maximum problem of a given minimum problem, there is a degenerate basic slack variable \(x_{j}\). In the equation to which \(x_{j}\) belongs is...
Study smarter with the SolutionInn App