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:
Transcribed Image Text:
The management of Zigby Manufacturing prepared the following balance sheet for March 31. ZIGBY MANUFACTURING Balance Sheet March 31 Cash Accounts receivable Raw materials inventory Finished goods inventory Equipment Less: Accumulated depreciation Total assets Assets 1,080,000 270,000 Required: $ 72,000 Liabilities 619,920 177,300 585,972 810,000 Liabilities and Equity Accounts payable 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. Loan payable Long-term note payable Equity $ Total liabilities and 2,265,192 equity Common stock Retained earnings 8. Schedule of cash receipts. 9. Schedule of cash payments for direct materials.. 10. Cash budget. 361,800 12,000 900,000 603,000 388,392 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 36,900 units. Budgeted sales in units follow: April, 36,900; May, 35,100; June, 36,000; and July, 36,900. 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 8,865 pounds. The budgeted June 30 ending raw materials inventory is 7,200 pounds. Each finished unit requires 0.50 pound of direct materials. 11. Budgeted income statement for entire second quarter (not monthly). 12. Budgeted balance sheet at June 30. 1,273,800 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 29,520 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 $36,000 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 $5,400. g. Monthly general and administrative expenses include $21,600 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 $72,000. 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 $18,000 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 $180,000 are budgeted for the last day of June. Complete this question by entering your answers in the tabs below. 991,392 $ $ 2,265,192 The management of Zigby Manufacturing prepared the following balance sheet for March 31. ZIGBY MANUFACTURING Balance Sheet March 31 Cash Accounts receivable Raw materials inventory Finished goods inventory Equipment Less: Accumulated depreciation Total assets Assets 1,080,000 270,000 Required: $ 72,000 Liabilities 619,920 177,300 585,972 810,000 Liabilities and Equity Accounts payable 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. Loan payable Long-term note payable Equity $ Total liabilities and 2,265,192 equity Common stock Retained earnings 8. Schedule of cash receipts. 9. Schedule of cash payments for direct materials.. 10. Cash budget. 361,800 12,000 900,000 603,000 388,392 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 36,900 units. Budgeted sales in units follow: April, 36,900; May, 35,100; June, 36,000; and July, 36,900. 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 8,865 pounds. The budgeted June 30 ending raw materials inventory is 7,200 pounds. Each finished unit requires 0.50 pound of direct materials. 11. Budgeted income statement for entire second quarter (not monthly). 12. Budgeted balance sheet at June 30. 1,273,800 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 29,520 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 $36,000 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 $5,400. g. Monthly general and administrative expenses include $21,600 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 $72,000. 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 $18,000 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 $180,000 are budgeted for the last day of June. Complete this question by entering your answers in the tabs below. 991,392 $ $ 2,265,192
Expert Answer:
Answer rating: 100% (QA)
The image youve provided contains a lot of detailed financial information that would be used to prepare a budget for Zigby Manufacturing To effectively complete the question by entering answers in the ... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Suppose that the following declarations are in effect: int a [] = {5, 15, 34, 54, 14, 2, 52, 72}; int *p = &a [1], *q = &a [5] ; (a) What is the value of * (p+3) ? (b) What is the value of * (q-3)?...
-
The management of Zigby Manufacturing prepared the following estimated balance sheet for March, 2015: To prepare a master budget for April, May, and June of 2015, management gathers the following...
-
Seeking for information of a specific organization then answer following questions: (1) Give a brief introduction of the chosen organization. (2) Explain the type of the chosen organization. What are...
-
The May 2018 revenue and cost information for McDonald Outfitters, Inc. follows: Sales Revenue (at standard) ...................................... $ 610,000 Cost of Goods Sold (at standard)...
-
Below are listed key word clues and descriptions. The key word clues relate to different features or aspects of equity. Match the letter of each key word clue to the most relevant description...
-
For several years running, the Over-the-Top Buffet, a Las Vegas Burburr all-you-can-eat attraction, has been voted the best buffet by several publications. The Over-the-Top Buffet offers a seemingly...
-
Medway Printers (MP) manufactures printers. Assume that MP recently paid $900,000 for a patent on a new laser printer. Although it gives legal protection for 20 years, the patent is expected to...
-
16. A signal containing multiple frequencies is shown in figure A. It is passed through 2 different filters and then outputs are shown in figure B & C. M (A) S (B) sha (C) (a) B corresponds to low...
-
Slope of production possibility curve is ______________. Multiple Choice Question: A . concave to the point of origin B . a straight line C . convex to the point of origin D. none of these
-
Marketing Strategy portion of the plan (55) o A discussion on the new environmental running shoes you would introduce to Adidas portfolio as their marketing manager. (5) o The growth strategy that...
-
Consider the following cash flow, find the IRR, using 6% financing rate and 12% investment rate. Year O Cash Flow -100 1 240 2 -143 Submit your answer in decimal form. EX: Submit 0.05 if the answer...
-
The relationship between IT and other areas of the organization is critical for many aspects of IT within organizations. Discuss the role of IT governance and leadership in understanding how...
-
Coyote Loco, Inc., a distributor of salsa, has the following historical collection pattern for its credit sales. 80 percent collected in the month of sale. 10 percent collected in the first month...
-
Crunchem Cereal Company incurred the following actual costs during 20x1. Direct material used Direct labor Manufacturing overhead $ 285,000 130,000 273,000 The firm's predetermined overhead rate is...
-
E4.8 (LO 3) Greenock Limited has the following information available for accruals for the year ended December 31, 2021. The company adjusts its accounts annually. 1. The December utility bill for...
-
In July 2013, cnet.com listed the battery life (in hours) and luminous intensity (i. e., screen brightness, in cd/m2) for a sample of tablet computers. We want to know if screen brightness is...
-
Beyer Company is considering the purchase of an asset for $180,000. It is expected to produce the following net cash flows. The cash flows occur evenly throughout each year. Compute the payback...
-
Refer to the information in Exercise 4-1. Compute the activity rate for each activity, assuming the company uses activity-based costing. In Exercise 4-1 Xie Company identified the following...
-
Google has many types of costs. What is an out-of-pocket cost? What is an opportunity cost? Are opportunity costs recorded in the accounting records?
-
We had shown that any state \(|\psiangle\) on the Hilbert space of the harmonic oscillator is described by some analytic function \(f\left(\hat{a}^{\dagger} ight)\) of the raising operator acting on...
-
We happen to find that the ground state of the harmonic oscillator (and the coherent states in general) is a minimum uncertainty state, but can we do the converse? That is, can we directly determine...
-
In this chapter, we noted that the Hilbert space of the harmonic oscillator corresponds to all those states that can be accessed from the ground state through action by an anatic function of...
Study smarter with the SolutionInn App