Loading...

Messages

Proposals

Stuck in your homework and missing deadline? Get urgent help in $10/Page with 24 hours deadline

Get Urgent Writing Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework & Achieve A+ Grades.

Privacy Guaranteed - 100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Zigby manufacturing budgeted income statement

16/10/2021 Client: muhammad11 Deadline: 2 Day

ZIGBY MANUFACTURING Estimated Balance Sheet March

ZIGBY MANUFACTURING

Estimated Balance Sheet

March 31, 2013

Assets

Cash $ 40,000

Accounts receivable 342,248

Raw materials inventory 98,500

Finished goods inventory 325,540

Total current assets 806,288

Equipment, gross 600,000

Accumulated depreciation (150,000)

Equipment, net 450,000

Total assets 1,256,288

Liabilities and Equity

Accounts payable 200,500

Short-term notes payable 12,000

Total current liabilities $ 212,500

Long-term note payable 500,000

Total liabilities 712,500

Common stock 335,000

Retained earnings 208,788

Total stockholders� equity 543,788

Total liabilities and equity $ 1,256,288

To prepare a master budget for April, May, and June of 2013, management gathers the following information.

a. Sales for March total 20,500 units. Forecasted sales in units are as follows: April, 20,500; May, 19,500; June, 20,000; July, 20,500. Sales of 240,000 units are forecasted for the entire year. The product�s selling price is $23.85 per unit and its total product cost is $19.85 per unit.

b. 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 4,925 units, which complies with the policy. The expected June 30 ending raw materials inventory is 4,000 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials.

c. 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 16,400 units, which complies with the policy

d. Each finished unit requires 0.50 hours of direct labor at a rate of $15 per hour.

e. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $2.70 per direct labor hour. Depreciation of $20,000 per month is treated as fixed factory overhead.

f. Sales representatives� commissions are 5% of sales and are paid in the month of the sales. The sales manager�s monthly salary is $3,000 per month.

g. Monthly general and administrative expenses include $12,000 administrative salaries and 0.9% monthly interest on the long-term note payable.

h. The company expects 30% of sales to be for cash and the remaining 70% on credit. Receivables are collected in full in the month following the sale (none is collected in the month of the sale).

i. 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.

j. The minimum ending cash balance for all months is $40,000. 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.

K. Dividends of $10,000 are to be declared and paid in May.

l. No cash payments for income taxes are to be made during the second calendar quarter. Income tax will be assessed at 35% in the quarter and paid in the third calendar quarter.

m. Equipment purchases of $130,000 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:

-sales budget

-production budget

-raw materials budget

-direction labor budget

-factory overhead budget

-selling expense budget

-general and administrative expense budget

-cash budget

-budget income statement of the entire first quarter (not for each month separately)/

-budgeted balance sheet as of the end of the second calendar quarter.

Homework is Completed By:

Writer Writer Name Amount Client Comments & Rating
Instant Homework Helper

ONLINE

Instant Homework Helper

$36

She helped me in last minute in a very reasonable price. She is a lifesaver, I got A+ grade in my homework, I will surely hire her again for my next assignments, Thumbs Up!

Order & Get This Solution Within 3 Hours in $25/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 3 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 6 Hours in $20/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 6 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 12 Hours in $15/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 12 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

6 writers have sent their proposals to do this homework:

Professional Accountant
Engineering Mentor
Finance Master
Chartered Accountant
Ideas & Innovations
Assignment Hub
Writer Writer Name Offer Chat
Professional Accountant

ONLINE

Professional Accountant

I am a professional and experienced writer and I have written research reports, proposals, essays, thesis and dissertations on a variety of topics.

$41 Chat With Writer
Engineering Mentor

ONLINE

Engineering Mentor

I have read your project details and I can provide you QUALITY WORK within your given timeline and budget.

$27 Chat With Writer
Finance Master

ONLINE

Finance Master

I reckon that I can perfectly carry this project for you! I am a research writer and have been writing academic papers, business reports, plans, literature review, reports and others for the past 1 decade.

$46 Chat With Writer
Chartered Accountant

ONLINE

Chartered Accountant

I can assist you in plagiarism free writing as I have already done several related projects of writing. I have a master qualification with 5 years’ experience in; Essay Writing, Case Study Writing, Report Writing.

$29 Chat With Writer
Ideas & Innovations

ONLINE

Ideas & Innovations

As per my knowledge I can assist you in writing a perfect Planning, Marketing Research, Business Pitches, Business Proposals, Business Feasibility Reports and Content within your given deadline and budget.

$28 Chat With Writer
Assignment Hub

ONLINE

Assignment Hub

This project is my strength and I can fulfill your requirements properly within your given deadline. I always give plagiarism-free work to my clients at very competitive prices.

$18 Chat With Writer

Let our expert academic writers to help you in achieving a+ grades in your homework, assignment, quiz or exam.

Similar Homework Questions

To kill a mockingbird full book test - Problem statement for event management system - Birds eye view lesson plan - Low voltage wiring diagrams - Monash mechanical engineering staff - Open studypool account - Identify the structures this midsagittal view of a brain model - Duly noted in email - Garden city management pte ltd - Wk 1, HCS/430: DQ - How did domestic containment operate in 1950's 1960's america - Underperformance meeting plan template - Hella relay 4rd cross reference - Where was medea set - Ansys workbench command line - Docusign salesforce integration guide - Stoichiometry lab vinegar and baking soda answer key - The brawner rule - 6 powerpoint slides - Carl rogers therapy style - Week 4 Project - 750-1000 word healthcare statistics paper - Ams mit moodle - Db questions - All writers have more to learn pdf - Your inner fish chapter 2 - Data consolidation and what if analysis excel tools - Writing exam for penn foster - Middlesbrough council refuse collection - Burmese cat breeders nz - Work energy theorem reviewed mastering physics - What does gtu mean - 6155 broadway st indianapolis in 46220 - Saving my first kiss by lisa velthouse pdf - Discussion week7 - Practical connection.1 - Engstrom auto mirror plant motivating in good times and bad - How to stop translating in packet tracer aviary plans free download - British international school new york - EMOTIONAL INTELIGENCE - Order 2010447: Read short essay, answer 3 questions + Short paragraph. - Academic advisor uq bel - Molecular weight data for a polypropylene material are tabulated - Anth journal - Saudi electronic university ranking - S block periodic table - Reread this sentence from the letter from birmingham jail - Within subject design definition - Stages of a tragic hero - Case 8 data analytics of boutique hotel reservations - Civil site engineer experience resume - The alamo drafthouse case study - Presentation handout template word - Challenges mary mackillop faced - Aviation psychology and human factors pdf - Critical thinking - Chocolate lovers unite a role playing simulation on web analytics - How to find geometric multiplicity - Discussion - Midterm Exam for Mythology - Teaching plan format for nurses - Looking at movies 6th edition by barsam and monahan - Emerging threats and countermeasures - Operational level agreement definition - Warwick house medical centre - Math 221 statistics for decision making week 6 lab answers - Skye lambert sheet music - Iot based smart home ppt - Poem - Morgan molten metal systems - What is a sone - Generals die in bed - Treasury 8 2021 tr21 gilt - The teachings of ptahhotep pdf - Enchantedlearning com plant cell - A eassy - Workshop-3 vocabulary - Thermochemistry the heat of reaction lab report answers - Digital Transformation - Cossington street sports centre - Sababaha ducada lagu aqbalo - Two discussions due today before 11:59 - Suppose we are analyzing the market for hot chocolate - Metropolitan dairy - How to use netbeans for java programming - Econ Quiz - DB-1 - Habit opco fall river - Liberal credit policy - Structuralism vs culturalism - Conservation biology author guidelines - Communication3 - Fin 320 final project part 3 - What is a key element to mapping out an organizational structure? - Is sales commission a period cost - Please see attached my - Royal marines fitness assessment - Why is the texas government decentralized - Gta san andreas madd dogg mission glitch fix - Study Questions and Essays