The management of Zigby Manufacturing prepared the following balance sheet for March 31. Cash Assets ZIGBY...
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 Assets ZIGBY MANUFACTURING Balance Sheet March 31 Liabilities Liabilities and Equity $ 48,000 Accounts receivable 413,280 Accounts payable $ 241,200 Raw materials inventory 118,200 Loan payable Finished goods inventory Equipment 390,648 Long-term note payable 12,000 600,000 $ 853,200 Less: Accumulated depreciation $ 720,000 180,000 Equity 540,000 Common stock 402,000 Retained earnings 254,928 Total assets 656,928 $ 1,510,128 $ 1,510,128 Total liabilities and equity To prepare a master budget for April, May, and June, management gathers the following Information. a. Sales for March total 24,600 units. Budgeted sales in units follow: April, 24,600; May. 23,400; June, 24,000; and July, 24,600. 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 5,910 pounds. The budgeted June 30 ending raw materials Inventory is 4,800 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 19,680 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 $24,000 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 $3,600. g. Monthly general and administrative expenses Include $14,400 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). 1. 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 $48,000. 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 $12,000 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 $120,000 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. The management of Zigby Manufacturing prepared the following balance sheet for March 31. Cash Assets ZIGBY MANUFACTURING Balance Sheet March 31 Liabilities Liabilities and Equity $ 48,000 Accounts receivable 413,280 Accounts payable $ 241,200 Raw materials inventory 118,200 Loan payable Finished goods inventory Equipment 390,648 Long-term note payable 12,000 600,000 $ 853,200 Less: Accumulated depreciation $ 720,000 180,000 Equity 540,000 Common stock 402,000 Retained earnings 254,928 Total assets 656,928 $ 1,510,128 $ 1,510,128 Total liabilities and equity To prepare a master budget for April, May, and June, management gathers the following Information. a. Sales for March total 24,600 units. Budgeted sales in units follow: April, 24,600; May. 23,400; June, 24,000; and July, 24,600. 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 5,910 pounds. The budgeted June 30 ending raw materials Inventory is 4,800 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 19,680 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 $24,000 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 $3,600. g. Monthly general and administrative expenses Include $14,400 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). 1. 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 $48,000. 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 $12,000 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 $120,000 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.
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Evaluate the expression for the given value(s) of the variable(s). 4x - 7, x = 5/2
-
What percent of $590 is $950?
-
Unter Components manufactures low-cost navigation systems for installation in ride-sharing cars. It sells these systems to various car services that can customize them for their locale and business...
-
Is the systems development process a linear or a cyclical process? Explain.
-
This information relates to Pickert Real Estate Agency. Oct. 1 Stockholders invest $30,000 in exchange for common stock of the corporation. 2 Hires an administrative assistant at an annual salary of...
-
Based on the case studies, which cover different companies across countries sustaining different issues and which collapsed at different times, and any other research/resources/similar case studies,...
-
Use three to five section titles and fill in the discussion and include personal experience/observation. Include a summary of what you have covered aligning with the introduction. Include the...
-
What was Theranos' strategy/competitive advantage? Low prices Ability to run multiple tests using the same drop of blood Convenience Claimed to be able to provide fast test results, unlike other...
-
Compare and contrast term insurance versus whole-life insurance. At what age do you think people should take out life insurance? Explain how to read a stock quotation. What are some of the red flags...
-
The production department of Zan Corporation has submitted the following forecast of units to be produced by quarter for the upcoming fiscal year: 1 st Quarter 2 nd Quarter 3 rd...
-
Bethesda Mining Company reports the following balance sheet information for 2021 and 2022. Prepare the 2021 and 2022 common-size balance sheets for Bethesda Mining. Note: Do not round intermediate...
-
Sarnia Ltd . is a manufacturing company that produces a single product. The company keeps meticulous records of manufacturing activities from which the following information has been extracted: March...
-
Albert Pujols hit 47 home runs in 2009. If his home-run output grew at a rate of 12% per year, what would it have been over the following 5 years?
-
Choose a company from the SEC EDGAR Web site for your Key Assignment to evaluate for the impact of convergence to IFRS. Review the financial reports and notes of the company you have chosen from the...
-
Solve Chapter Problem 13.21, assuming the power spectral density is band limited with \(\omega_{1}=50 \mathrm{rad} / \mathrm{s}\) and \(\omega_{2}=200 \mathrm{rad} / \mathrm{s}\). Data From Chapter...
-
Solve Chapter Problem 13.21, assuming the force is narrowband with a power spectral density given by \(S_{F}(\omega)=\frac{3 \times 10^{-3}}{2+5 \omega^{2}}\). Data From Chapter Problem 13.21: A SDOF...
-
Fine Leather Ltd has provided the following production and sales information for each pair of its dress shoes. The fixed costs for the period are \($1\) 125 000. Required (a) Calculate the...
Study smarter with the SolutionInn App