[The following information applies to the questions displayed below.] The manage

Question

[The following information applies to the questions displayed below.]

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 information.

  

Sales for March total 22,800 units. Forecasted sales in units are as follows: April, 22,800; May, 16,000; June, 23,000; July, 22,800. Sales of 255,000 units are forecasted for the entire year. The product’s selling price is $24.00 per unit and its total product cost is $19.30 per unit.

Company policy calls for a given month’s ending raw materials inventory to equal 50% of the next month’s materials requirements. The March 31 raw materials inventory is 4,510 units, which complies with the policy. The expected June 30 ending raw materials inventory is 5,500 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials.

Company policy calls for a given month’s ending finished goods inventory to equal 70% of the next month’s expected unit sales. The March 31 finished goods inventory is 15,960 units, which complies with the policy.

Each finished unit requires 0.50 hours of direct labor at a rate of $11 per hour.

Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $4.20 per direct labor hour. Depreciation of $35,020 per month is treated as fixed factory overhead.

Sales representatives’ commissions are 10% of sales and are paid in the month of the sales. The sales manager’s monthly salary is $4,500.

Monthly general and administrative expenses include $27,000 administrative salaries and 0.6% monthly interest on the long-term note payable.

The company expects 20% of sales to be for cash and the remaining 80% on credit. Receivables are collected in full in the month following the sale (none is collected in the month of the sale).

All raw materials purchases are on credit, and no payables arise from any other transactions. One month’s raw materials purchases are fully paid in the next month.

The minimum ending cash balance for all months is $55,000. If necessary, the company borrows enough cash using a short-term note to reach the minimum. Short-term notes require an interest payment of 1% at each month-end (before any repayment). If the ending cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable balance.

No cash payments for income taxes are to be made during the second calendar quarter. Income tax will be assessed at 40% in the quarter and paid in the third calendar quarter.

Prepare the following budgets and other financial information as required. All budgets and other financial information should be prepared for the second calendar quarter, except as otherwise noted below. Round calculations up to the nearest whole dollar, except for the amount of cash sales, which should be rounded down to the nearest whole dollar:

3 Raw Materials Budget - Info Needed Budgeted Inventory for April and May

Cash Budget - Info Needed: Beginning cash balance for May & June; Additional loan (loan repayment)

9 Budgeted Income - Info Needed: Cost of goods sold

10 All info for budgeted balance sheet

The management of Zigby Manufacturing prepared the following estimated balance sheet for March, 2015:

Explanation / Answer

Answer

Note : Calculation of Closing units

CASH BUDGET

Note : Assume , Labour , Varibale OH , Selliing expense, Administrative expense are paid in same month.

Sales Budget Month April May June Sales Budget (in Quantity ) 22800 16000 23000 Sellng Price per unit $24 $24 $24 Sales Budget (in $) 547200 384000 552000

Related Questions

Navigate

• Browse (All)
• Browse #
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.