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 Assets ZIGBY MANUFACTURING Balance Sheet March 31 $ 192,000 1,653,120 Liabilities Liabilities and Equity Accounts payable Raw materials inventory Finished goods inventory Equipment Less: Accumulated depreciation $ 2,880,000 720,000 472,800 Loan payable 1,562,592 Long-term note payable Equity 2,160,000 Common stock Retained earnings Total assets $ 6,040,512 Total liabilities and equity $ 964,800 12,000 2,400,000 1,608,000 1,055,712 $ 3,376,800 2,663,712 $ 6,040,512 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 98,400 units. Budgeted sales in units follow: April, 98,400; May, 93,600; June, 96,000; and July, 98,400. 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 23,640 pounds. The budgeted June 30 ending raw materials inventory is 19,200 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 78,720 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 $96,000 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 $14,400. g. Monthly general and administrative expenses include $57,600 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 $192,000. 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 $48,000 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 $480,000 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 Accounts receivable Assets ZIGBY MANUFACTURING Balance Sheet March 31 $ 192,000 1,653,120 Liabilities Liabilities and Equity Accounts payable Raw materials inventory Finished goods inventory Equipment Less: Accumulated depreciation $ 2,880,000 720,000 472,800 Loan payable 1,562,592 Long-term note payable Equity 2,160,000 Common stock Retained earnings Total assets $ 6,040,512 Total liabilities and equity $ 964,800 12,000 2,400,000 1,608,000 1,055,712 $ 3,376,800 2,663,712 $ 6,040,512 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 98,400 units. Budgeted sales in units follow: April, 98,400; May, 93,600; June, 96,000; and July, 98,400. 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 23,640 pounds. The budgeted June 30 ending raw materials inventory is 19,200 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 78,720 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 $96,000 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 $14,400. g. Monthly general and administrative expenses include $57,600 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 $192,000. 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 $48,000 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 $480,000 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:
Answer rating: 100% (QA)
1 Sales Budget April 98400 units 2400 2361600 May 93600 units 2400 2246400 June 96000 units 2400 2304000 July 98400 units 2400 2361600 2 Production Bu... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Can someone please help me with this problem, thanks inadvance! Chuck, a single taxpoyer, earns \( \$ 75,500 \) in taxable income and \( \$ 10,700 \) in interest from an investment in City or Hefin...
-
Suppose that the random variables X1, . . . , Xk are independent and Xi has the exponential distribution with parameter i (i = 1, . . . , k). Let Y = min{X1, . . . , Xk}. Show that Y has the...
-
Toppling of tall blocks is possible when one corner tends to lift off from the base supporting the block, as shown in the sketch. Show that the block is stable provided tan(?) b W h
-
Refer to Exercise 5. a. Is the multiple regression equation useful for prediction? Explain. Use the = 0.05 level. b. Is the multiple regression equation useful for prediction? Explain. Use the =...
-
In 2005, using $2.5 million in community property, Quinn creates a trust, life estate to his wife, Eve, and remainder to their children. Quinn dies in 2011 when the trust is worth $3.6 million, and...
-
Cost-Volume Analysis Vanessa's Vermicelli Ltd., has provided you with the following annual information regarding operating revenue and costs: Sales Revenue $ 11,250,000 Variable costs Expenses Fixed...
-
Inland Company has signed a contract that requires them to produce and sell 50,000 units for $5 per unit. A regression model was run using 22 observations to measure total costs as a function of...
-
A product dealer has collected the sales data for the past 10 years, shown in the following table. Year 1 23456roag 7 8 9 10 Product Sales (Units) 15 28 36 17 25 9 13 22 18 26 (a) Compute the...
-
Remark: Do not copy following code (tabs, spaces are mixed). Type the main function and fill the missing code. def main(): acct= # you bought a phone with $200, add the transaction properly. #you...
-
A 4200 resistor is connected across a charged 0.750 nF capacitor. The initial current through the resistor, just after the connection is made, is measured to be 0.275 A . a) What magnitude of charge...
-
A heart defibrillator delivering 400 J of energy has a capacitance of 8.00 F. The energy stored in the capacitor of a second defibrillator is only 325 J but the charge in both defibrillators is the...
-
Ashley had 3/8 of a cake left over from her birthday party. She ate 3/4 of the leftover cake the next morning for breakfast. How much of the whole cake did Ashley eat for breakfast?
-
1. Classify each as nominal-level, ordinal-level, interval-level, or ratio-level measurement: Scores on a statistical final exam. 2. Classify each as nominal-level, ordinal-level, interval-level, or...
Study smarter with the SolutionInn App