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 production budget

29/12/2020 Client: saad24vbs Deadline: 3 days

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:

University Coursework Help
Helping Hand
Top Essay Tutor
Homework Guru
Writer Writer Name Offer Chat
University Coursework Help

ONLINE

University Coursework Help

Hi dear, I am ready to do your homework in a reasonable price.

$37 Chat With Writer
Helping Hand

ONLINE

Helping Hand

I am an Academic writer with 10 years of experience. As an Academic writer, my aim is to generate unique content without Plagiarism as per the client’s requirements.

$35 Chat With Writer
Top Essay Tutor

ONLINE

Top Essay Tutor

I have more than 12 years of experience in managing online classes, exams, and quizzes on different websites like; Connect, McGraw-Hill, and Blackboard. I always provide a guarantee to my clients for their grades.

$40 Chat With Writer
Homework Guru

ONLINE

Homework Guru

Hi dear, I am ready to do your homework in a reasonable price and in a timely manner.

$37 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

Question - Leadership Theory Analysis paper - Risk Management - Brisbane city council planning scheme mapping - Business intelligence strategy document template - Robert longo's corporate wars: wall of influence is an example of - Tc 3 22.91 pdf - Rent seeking is individually rational but socially wasteful explain - The calculation of the pooled variance involves: - Future of the juvenile justice system proposal presentation - You are my sunshine chords frank turner - World and screen nicholas carr summary - At the beginning of 2013, the bradley company had the following balances in its accounts: - Keith schleiger net worth - Assignment 2: Part A & B (Only for Kim Woods) Due in 3 days - 2020 grade distribution vce - Need essay on urgent basis - Taxation of individuals and business entities solutions - Ap physics c mechanics score calculator - Greenville health system leadership - Kilo mega giga tera peta - The 50 states that rhyme lyrics - Anatomy of interrogation themes by lou senese - Rationale for marketing channel structures - Azure sql connection string integrated security - Www victeach com au internet banking - Taxation (120 words) - The north west telegraph - A push pull twist - Jackie and wilson tab - Petrol pump minimum delivery - I need 700 words summary Journal of World Business - Bostik hg3 glue gun - Quantitect reverse transcription kit - Mmpi 2 rf manual pdf - What did the detective say to the crook - Change management simulation - What does vasudeva teach siddhartha - Write grammatically correct sentences - Www2 aaahq org asclogin cfm - Morgan salas & glickman's team model - German gcse vocab list - Our fear of immigrants questions and answers - Samsung porters 5 forces analysis - Tech talk case study solution - What is an associative entity - Mk wiring accessories catalogue pdf - Ob gyn soap note template - An autographed baseball rolls off - After watching the movie Inside Out, discuss the concepts of short to long term memory - Writing response - Week 10 - Determination of ka for a weak acid lab report - Honeywell szl vl b - Module 3 Discussion - Is the Juvenile Justice System Just? - Research methods for business students edition - Cissp ale formula - Armstrong cable economy pack channels - 18-20 cavendish street geelong - "Navajo" - Musyokiones change management - What is rohs compliant mean - Basic needs of ancient communities - Ice technical report example - Homework Assignment #4 - Audience analysis memo - The south division of wiig company reported - Pf3 polar or nonpolar - Active Band Pass Filters - Palo alto custom url category not working - Determination of acetic acid in commercial vinegar using naoh - The man of la mancha duels with - Sula literary criticism - Mark hinchliffe coffin cheater - General linear group example - 10 IT management certifications for IT leaders - A company issued 5 20 year bonds - Od y oi ejercicios - Article Analysis 2 - University of leipzig physics - Edexcel epq dissertation examples - A pastoral poem by the symbolist writer _______ inspired prelude to "the afternoon of a faun." - Closing revenue accounts journal entry - Describe homo erectus's cranial and postcranial anatomical characteristics - Red cross case study - Week 6 BIO2071 MICROBIOLOGY LAB PROJECT - Cics transaction gateway information center - The stock of nogro corporation is currently - Chemical formulas pre lab questions - Time constant of rl circuit - .l - They say i say templates answers - Annotated Bibliography on Interstitial Cystitis - Bounce back education trish wisbey roth - How to copy and paste in powder toy - PSychoph 9 - Battery recycling plant ppt - Sorbus joseph rock agm - Silver bromide exposed to sunlight - What are the functions and dysfunctions of immigration