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

Adp registration code list - The trial of tempel anneke summary - ____ is the prevention of unauthorized access to the database - Percy jackson chapter 6 questions and answers - Coca cola swot analysis pdf - 315 kva transformer weight - E toyota supplier portal - IS525 INFO STRATEGIC PLANNING - CIS 450 Nursing Informatics - Jiri kylian falling angels essay - Synchronous motor circuit diagram - CIS450 Discussion Mod 3: - COVID19 Strategy - Cole hersee solenoid diagram - Built by science bodybuilding pdf - EXCEL HOMEWORK DUE IN 36 HOURS - Limit laws of sequences - Now and Then: History of Early Childhood - Amazon resources capabilities and core competencies - Effective training systems strategies and practices pdf - Dunkin donuts annual report 2016 - Lambeau field pro nyt crossword - Week 2 research paper -832-a04 - Iki indicator - Bsbadm502 manage meetings task 1 - Charlie and lola dentist - Levels of social ecological model - How to select cells a3 through f3 in excel - Red cross financial statements 2015 - Ice cream distribution model - 44 historic drive highbury - The following function heading in a c++ program is valid: int funcexp(int u, char v, float g) - Reading passage case study tourism new zealand website - Shooting the longbow relaxed method - Geopolitical community nursing - Discussion 6 - Ucl computer science entry requirements - Sqa nat 5 chemistry - Criminological theory - Freedom writers movie questions - Topic: Antibodies - Holt mcdougal environmental science the human population answer key - Refraction of light experiment conclusion - Managerial Challenge - Kurt lewin's change theory nursing - Heat enthalpy of reaction and calorimetry lab report - In the high jump fran's kinetic energy - Discussion Post - Ms andrews hotel video - What two elements have similar properties - Toll priority depot nsw - Http www facebook com help contact php show_form delete_account 60 - Lb white tradesman 400 parts - Australian curriculum mathematics scope and sequence - Us army problem solving flowchart - Camp lazlo camptown races - 1984 first chapter summary - Are psychopaths more likely to exhibit criminal behavior - Absolute error of ruler - 17 to the nearest 10 - Bartlett test in minitab - What is sr2 in multiple regression - Jeanie daniel duck managing change - What correctly lists the overall steps of a bcp - Indo gangetic plain climate - Simple phylogenetic tree worksheet - Solve each equation for the indicated variable - Nursing Project - Death of a salesman sparknotes - Crucified skinhead tattoo meaning - What does reconation mean - Discussion - Gcu ethical hacking society - Babson final exam schedule - Financial analysis - C717 task 2 - What is orchestration in biztalk - Gartner magic quadrant business intelligence 2018 - How to write a review paper science - Book and Article questions - Domestic companies facing competitive pressure from lower-cost imports - Discuss how science plays a crucial role in many courtrooms - 6 page essay - Radish seed germination lab report - Blidworth and ravenshead surgery - Online resources 4 - Please read question in comment section - Control4 wireless adaptive phase dimmer - Preferred stock balance sheet presentation - Queen of trees food web - How to copy and paste spss output into word - Does depth strider affect swimming - Smart goals examples childcare - Nasm phase 1 workout - Morgan county jail indiana - Roman legion marching speed - Avention strategic account plan template - Nursing Discussion - Louis Vuitton Outlet - Introduction to Physical Education, Exercise Science, & Sport Tenth Edition