Question

Problem 20-4A Manufacturing: Preparation of a complete master budget LO P1, P2, P3

The management of Zigby Manufacturing prepared the following estimated balance sheet for March 2017:

ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2017
Assets
Cash	$	65,000
Accounts receivable		434,850
Raw materials inventory		87,505
Finished goods inventory		374,640
Total current assets		961,995
Equipment, gross		624,000
Accumulated depreciation		(162,000	)
Equipment, net		462,000
Total assets	$	1,423,995
Liabilities and Equity
Accounts payable	$	199,405
Short-term notes payable		24,000
Total current liabilities		223,405
Long-term note payable		520,000
Total liabilities		743,405
Common stock		347,000
Retained earnings		333,590
Total stockholders’ equity		680,590
Total liabilities and equity	$	1,423,995

To prepare a master budget for April, May, and June of 2017, management gathers the following information:

1. Sales for March total 22,300 units. Forecasted sales in units are as follows: April, 22,300; May, 16,300; June, 22,700; and July, 22,300. Sales of 252,000 units are forecasted for the entire year. The product’s selling price is $26.00 per unit and its total product cost is $21.00 per unit.
2. 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 4,375 units, which complies with the policy. The expected June 30 ending raw materials inventory is 5,200 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials.
3. 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 17,840 units, which complies with the policy.
4. Each finished unit requires 0.50 hours of direct labor at a rate of $15 per hour.
5. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $3.90 per direct labor hour. Depreciation of $31,670 per month is treated as fixed factory overhead.
6. Sales representatives’ commissions are 10% of sales and are paid in the month of the sales. The sales manager’s monthly salary is $4,200.
7. Monthly general and administrative expenses include $24,000 administrative salaries and 0.9% monthly interest on the long-term note payable.
8. The company expects 25% of sales to be for cash and the remaining 75% on credit. Receivables are collected in full in the month following the sale (none are collected in the month of the sale).
9. 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.
10. The minimum ending cash balance for all months is $62,000. 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.
11. Dividends of $22,000 are to be declared and paid in May.
12. 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.
13. Equipment purchases of $142,000 are budgeted for the last day of June

8. Cash budget.
9. Budgeted income statement for the entire second quarter (not for each month separately).

ZIGBY MANUFACTURING Budgeted Income Statement For Three Months Ended June 30, 2017 Salesselected answer correct $1,593,800selected answer correct Cost of goods soldselected answer correct not attempted Gross profitselected answer correct not attempted Operating expenses Sales commissionsselected answer correct not attempted Sales salariesselected answer correct not attempted General administrative salariesselected answer correct not attempted Long-term note interestselected answer correct not attempted Bank loan interest expenseselected answer correct not attempted not attempted not attempted Total operating expenses 0 Income before taxesselected answer correct 0 Income taxselected answer correct 19,298selected answer correct Net incomeselected answer correct $(19,298)

Answer 1

Please give positive ratings so I can keep answering. It would help me a lot. Please comment if you have any query. Thanks!

Hope you have made cash budget. From that use bank loan interest. I cannot put all budgets because of character limit.

Zigby	April	May	June	Total	Note
Budgeted Sales units	22,300.00	16,300.00	22,700.00		A
Sell price per unit	26.00	26.00	26.00		B
Budgeted Sales Revenue	579,800.00	423,800.00	590,200.00	1,593,800.00	C=A*B
Cost of goods sold
Material cost	April	May	June	Total
Budgeted Sales units	22,300.00	16,300.00	22,700.00		See A
Material required per unit	0.50	0.50	0.50		D
Bamboo required	11,150.00	8,150.00	11,350.00		E=A*D
Cost per unit	20.00	20.00	20.00		F
Direct Material cost	223,000.00	163,000.00	227,000.00	613,000.00	G=E*F
Direct Labor Budget	April	May	June	Total
Budgeted Sales units	22,300.00	16,300.00	22,700.00		See A
Labor Hour required per unit	0.50	0.50	0.50		H
Labor Hour required	11,150.00	8,150.00	11,350.00		I=A*H
Cost per Hour	15.00	15.00	15.00		J
Direct Labor Budget	167,250.00	122,250.00	170,250.00	459,750.00	K=I*J
Manufacturing overhead Budget
Variable manufacturing overhead Budget	April	May	June	Total
Labor Hour required	11,150.00	8,150.00	11,350.00		I=A*H
Overhead rate	3.90	3.90	3.90		L
Manufacturing overhead Budget	43,485.00	31,785.00	44,265.00	119,535.00	O=M+N
Budgeted Cost of goods sold	433,735.00	317,035.00	441,515.00	1,192,285.00	P=G+K+O
Income Statement	April	May	June	Total
Sales Revenue	579,800.00	423,800.00	590,200.00	1,593,800.00	See C
Less: Cost of goods sold	433,735.00	317,035.00	441,515.00	1,192,285.00	See P
Budgeted Gross Margin	146,065.00	106,765.00	148,685.00	401,515.00	U=C-P
Sales Commission	57,980.00	42,380.00	59,020.00	159,380.00
Sales manager’s salary	4,200.00	4,200.00	4,200.00	12,600.00
General and administrative expenses	24,000.00	24,000.00	24,000.00	72,000.00	See T
Net Operating Income	59,885.00	36,185.00	61,465.00	157,535.00	V=U-T
Interest on Long Term Note				14,040.00
Interest on Bank Loan				-
Income before tax				143,495.00
Tax @ 40%				57,398.00
Income after tax				86,097.00