![tristina20](/avatars/4356.jpg)
tristina20
20.06.2020 •
Business
The management of Zigby Manufacturing prepared the following estimated balance sheet for March 2017:
ZIGBY MANUFACTURING
Estimated Balance Sheet
March 31, 2017
Assets
Cash $ 50,000
Accounts receivable 434,240
Raw materials inventory 84,210
Finished goods inventory 368,000
Total current assets 936,450
Equipment, gross 602,000
Accumulated depreciation 151,000
Equipment, net 451,000
Total assets $ 1,387,450
Liabilities and Equity
Accounts payable $ 196,610
Short-term notes payable 12,000
Total current liabilities 208,610
Long-term note payable 505,000
Total liabilities 713,610
Common stock 336,000
Retained earnings 337,840
Total stockholders’ equity 673,840
Total liabilities and equity 1,387,450
To prepare a master budget for April, May, and June of 2017, management gathers the following information:
Sales for March total 23,000 units. Forecasted sales in units are as follows: April, 23,000; May, 15,300; June, 20,400; and July, 23,000. Sales of 241,000 units are forecasted for the entire year. The product’s selling price is $23.60 per unit and its total product cost is $20.00 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 4,210 units, which complies with the policy. The expected June 30 ending raw materials inventory is 4,100 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 80% of the next month’s expected unit sales. The March 31 finished goods inventory is 18,400 units, which complies with the policy.
Each finished unit requires 0.50 hours of direct labor at a rate of $15 per hour.
Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $2.80 per direct labor hour. Depreciation of $21,520 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 $3,100.
Monthly general and administrative expenses include $13,000 administrative salaries and 0.5% 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 are 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 $41,000. 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.
Dividends of $11,000 are to be declared and paid in May.
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.
Equipment purchases of $131,000 are budgeted for the last day of June.
Required:
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.):
Solved
Show answers
More tips
- L Leisure and Entertainment History of International Women s Day: When Did the Celebration of March 8th Begin?...
- S Style and Beauty Intimate Haircut: The Reasons, Popularity, and Risks...
- A Art and Culture When Will Eurovision 2011 Take Place?...
- S Style and Beauty How to Choose the Perfect Hair Straightener?...
- F Family and Home Why Having Pets at Home is Good for Your Health...
- H Health and Medicine How to perform artificial respiration?...
- H Health and Medicine 10 Tips for Avoiding Vitamin Deficiency...
- F Food and Cooking How to Properly Cook Buckwheat?...
- F Food and Cooking How Many Grams Are In a Tablespoon?...
- L Leisure and Entertainment Carving: History and Techniques for Creating Vegetable and Fruit Decorations...
Answers on questions: Business
- B Business The Smith family wants to relocate to a neighborhood with better schools before their three-year-old goes to kindergarten. They talked with Byron about properties he has for sale in...
- B Business Required information [the following information applies to the questions displayed below.] greener pastures corporation borrowed $1,600,000 on november 1, 2018. the note carried a...
- B Business American expresso sells coffee and assorted pastries. a manager at a particular coffee stand has noticed that muffins contribute a substantial amount to the costs of running that stand....
- B Business O’bryan company began the year with a balance of $18,000 in salaries and wages payable and ended the year with $11,000 in the account. salaries and wages expense for the period amounted...
- B Business Queensboro corp. issued 1,000 shares of $12 par common stock at $17 per share. later, the company purchased 300 of these shares from the shareholders. if queensboro later declares...
- B Business State whether each of the following variables is categorical or numerical. if categorical, give the level of measurement. if numerical, is it discrete or continuous? a. method of payment...
- B Business Cp13-3 vertical analysis of a balance sheet [lo 13-3, lo 13-5] interactive arts is a video game company that competes with extravision blizzard. a condensed balance sheet for interactive...
- B Business Chase is a manager for world graphic design, inc., a firm that designs and manufactures greeting cards, invitations, announcements, and other event material. chase spends a lot of...
- B Business A company had net income of $40,000, net sales of $300,000, and average total assets of $200,000. Its profit margin and total asset turnover were respectively: Select one: a. 13.3%;...
- B Business Which of the following is an internet job search do...
Ответ:
The answer would be angiosperms and dicots.