FINANCIAL ACCOUNTING
10th Edition
ISBN: 9781259964947
Author: Libby
Publisher: MCG
expand_more
expand_more
format_list_bulleted
Concept explainers
Topic Video
Question
The management of Zigby Manufacturing prepared the following
ZIGBY MANUFACTURING | |||||
Balance Sheet | |||||
March 31 | |||||
Assets | Liabilities and Equity | ||||
Cash | $ 104,000 | Liabilities | |||
895,440 | Accounts payable | $ 522,600 | |||
Raw materials inventory | 256,100 | Loan payable | 12,000 | ||
Finished goods inventory | 846,404 | Long-term note payable | 1,300,000 | $ 1,834,600 | |
Equipment | $ 1,560,000 | Equity | |||
Less: |
390,000 | 1,170,000 | Common stock | 871,000 | |
566,344 | 1,437,344 | ||||
Total assets | $ 3,271,944 | Total liabilities and equity | $ 3,271,944 |
To prepare a
- Sales for March total 53,300 units. Budgeted sales in units follow: April, 53,300; May, 50,700; June, 52,000; and July, 53,300. The product’s selling price is $24.00 per unit and its total product cost is $19.85 per unit.
- Raw materials inventory consists solely of direct materials that cost $20 per pound. Company policy calls for a given month’s ending materials inventory to equal 50% of the next month’s direct materials requirements. The March 31 raw materials inventory is 12,805 pounds. The budgeted June 30 ending raw materials inventory is 10,400 pounds. Each finished unit requires 0.50 pound of direct materials.
- Company policy calls for a given month’s ending finished goods inventory to equal 80% of the next month’s budgeted unit sales. The March 31 finished goods inventory is 42,640 units.
- Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour.
- The predetermined variable
overhead rate is $2.70 per direct labor hour. Depreciation of $52,000 per month is the only fixed factory overhead item. - Sales commissions of 8% of sales are paid in the month of the sales. The sales manager’s monthly salary is $7,800.
- Monthly general and administrative expenses include $31,200 for administrative salaries and 0.9% monthly interest on the long-term note payable.
- The company budgets 30% of sales to be for cash and the remaining 70% on credit. Credit sales are collected in full in the month following the sale (no credit sales are collected in the month of sale).
- All raw materials purchases are on credit, and accounts payable are solely tied to raw materials purchases. Raw materials purchases are fully paid in the next month (none are paid in the month of purchase).
- The minimum ending cash balance for all months is $104,000. If necessary, the company borrows enough cash using a loan to reach the minimum. Loans require an interest payment of 1% at each month-end (before any repayment). If the month-end preliminary cash balance exceeds the minimum, the excess will be used to repay any loans.
- Dividends of $26,000 are budgeted to be declared and paid in May.
- No cash payments for income taxes are budgeted in the second calendar quarter. Income tax will be assessed at 35% in the quarter and budgeted to be paid in the third calendar quarter.
- Equipment purchases of $260,000 are budgeted for the last day of June.
Required:
- Sales budget.
- Production budget.
- Direct materials budget.
- Direct labor budget.
- Factory overhead budget.
- Selling expense budget.
- General and administrative expense budget.
- Schedule of cash receipts.
- Schedule of cash payments for direct materials..
Cash budget .Budgeted income statement for entire second quarter (not monthly).- Budgeted balance sheet at June 30.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution
Trending nowThis is a popular solution!
Step by stepSolved in 3 steps with 2 images
Follow-up Questions
Read through expert solutions to related follow-up questions below.
Follow-up Question
- Direct labor budget.
- Factory
overhead budget. - Selling expense budget.
- General and administrative expense budget.
- Schedule of cash receipts.
- Schedule of cash payments for direct materials..
Cash budget .Budgeted income statement for entire second quarter (not monthly).- Budgeted
balance sheet at June 30.
Solution
by Bartleby Expert
Follow-up Questions
Read through expert solutions to related follow-up questions below.
Follow-up Question
- Direct labor budget.
- Factory
overhead budget. - Selling expense budget.
- General and administrative expense budget.
- Schedule of cash receipts.
- Schedule of cash payments for direct materials..
Cash budget .Budgeted income statement for entire second quarter (not monthly).- Budgeted
balance sheet at June 30.
Solution
by Bartleby Expert
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Similar questions
- es Cash and marketable securities Accounts and notes receivable Direct materials inventory (April 30) Work-in-process inventory (April 30) Finished goods inventory (April 30) Property, plant, and equipment (net) Accounts, notes, and taxes payable Bonds payable Paid-in capital Retained earnings NORTON INDUSTRIES Preclosing Account Balances May 31 ($000 omitted) Sales Sales discounts Other revenue Purchases of direct materials Direct labor Indirect factory labor Office salaries Sales salaries Utilities Rent Property tax Insurance Depreciation Interest expense Freight-in for materials purchases $ 55 210 48 190 307 1,290 80 520 90 900 1,932 30 2 610 380 130 162 82 195 29 100 25 58 13 35 Required: 1. Prepare a statement of cost of goods manufactured for Norton Industries for May. 2. Prepare an income statement for Norton Industries for May.arrow_forwardThe following financial information was summarized from the accounting records of Train Corporation for the current year ended December 31: RailsDivision LocomotiveDivision CorporateTotal Cost of goods sold $46,700 $29,300 Direct operating expenses 26,400 20,400 Sales 98,200 69,700 Interest expense $2,200 General overhead 19,900 Income tax 4,500 The net income for Train Corporation is a.$73,800 b.$91,900 c.$18,500arrow_forwardOn March 31, 20Y5, the balances of the accounts appearing in the ledger of Lange Daughters Inc. are as follows: Administrative Expenses $ 950,000 Inventory $ 800,000 Accumulated Dep. - Building 4,000,000 Notes Payable 900,000 Building 19,000,000 Office Supplies 50,000 Common Stock 1,000,000 Retained Earnings 12,365,000 Cash 2,970,000 Sales 17,850,000 Cost of Goods Sold 10,350,000 Selling Expenses 1,650,000 Dividends 200,000 Store Supplies 150,000 Interest Expense 45,000 Prepare a multiple-step income statement for the year ended March 31, 20Y5.arrow_forward
- Sh16arrow_forwardA company began operations in March with cash and common stock of $36,000. The company made $582,000 in net income in its first month. It performed print jobs for customers and billed these customers $900,000. The company collected half of its receivables by the end of the month. The company had a cost of goods sold of $162,000 paid for in cash and $6,000 inventory left over at the end of the month. The company's employees earned wages but those are not paid until the first of April. This was the company’s only liability. How would I calculate the income statement and balance sheet for the end of March?arrow_forwardThe management of Zigby Manufacturing prepared the following balance sheet for March 31. ZIGBY MANUFACTURING Balance Sheet March 31 Assets Cash Accounts receivable Raw materials inventory Finished goods inventory Equipment Less: Accumulated depreciation $ 2,160,000 540,000 $ 144,000 1,239, 840 354,600 1,171,944 1,620,000 Liabilities Liabilities and Equity Accounts payable Loan payable Long-term note payable Equity Common stock Retained earnings $ 723,600 12,000 1,800,000 1,206,000 788,784 $ 2,535,600 1,994,784 $4,530,384 Total assets $4,530,384 Total liabilities and equity To prepare a master budget April, May, and June, management gathers the following information. a. Sales for March total 73,800 units. Budgeted sales in units follow: April, 73,800; May, 70,200; June, 72,000; and July, 73,800. The product's selling price is $24.00 per unit and its total product cost is $19.85 per unit. b. Raw materials inventory consists solely of direct materials that cost $20 per pound. Company…arrow_forward
- From the following information, construct a simple income statement and a balance sheet: Sales $1,300,000 Finished goods 300,000 Long-term debt 300,000 Raw materials 150,000 Cash 45,000 Cost of goods sold 590,000 Accounts receivable 230,000 Plant and equipment 260,000 Interest expense 80,000 Number of shares outstanding 70,000 Earnings before taxes 550,000 Taxes 110,000 Accounts payable 250,000 Other current liabilities 30,000 Other expenses 80,000 Equity 405,000 Round your answer for earnings per share to the nearest cent. Corporation X: Income Statement for the Year Ended XX/XX/XX Sales $ Cost of goods sold Other expenses Earnings before interest and taxes Interest expense Earnings before taxes Taxes Net earnings $ Number of shares outstanding Earnings per share $ Corporation X Balance Sheet as of XX/XX/XX Assets Liabilities and Owners' Equity Cash $ Accounts…arrow_forwardPlease do not give solution in image format thankuarrow_forwardFinancial information for BDS Enterprises for the year-ended December 31, 20xx, was gathered from an accounting intern, who has asked for your guidance on how to prepare an income statement format that will be distributed to management. Subtotals and totals are included in the information, but you will need to calculate the values. Pretax income? Gross profit? Allocated costs (uncontrollable) $2,035 Labor expense 41,580 Sales 188,000 Research and development (uncontrollable) 310 Depreciation expense17,000 Net income/(loss) ? Cost of goods sold 118,440 Selling expense 1,240 Total expenses ? Marketing costs (uncontrollable) 800 Administrative expense 690 Income tax expense (21% of pretax income) ? Other expenses 310arrow_forward
- MEGAFRAME COMPUTER COMPANY Balance Sheet As of December 31 ASSETS Cash $ 50,000 Accounts receivable 70,000 Inventory 110,000 Net plant and equipment 220,000 Total assets $ 450,000 LIABILITIES AND STOCKHOLDERS’ EQUITY Accounts payable $ 70,000 Accrued expenses 50,000 Long-term debt 130,000 Common stock 70,000 Paid-in capital 40,000 Retained earnings 90,000 Total liabilities and stockholders’ equity $ 450,000 MEGAFRAME COMPUTER COMPANY Income Statement For the year ended December 31 Sales (all on credit) $ 875,000 Cost of goods sold 600,000 Gross profit $ 275,000 Sales and administrative expenses 30,000 Depreciation 55,000 Operating profit $ 190,000 Interest expense 25,000 Profit before taxes $ 165,000 Taxes (30%) 49,500 Net income $ 115,500 Refer to the tables above. What is Megaframe Computer's total asset turnover?arrow_forwardUsing the following information. a. Beginning cash balance on March 1, $81,000. b. Cash receipts from sales, $305.000. c. Cash payments for direct materials, $130.000. d. Cash payments for direct labor. $79,000. e. Cash payments for overhead, $38.00. f. Cash payments for sales commissions, $7000 g. Cash payments for interest, $130 (1% of beginning loan balance of $13,000) h. Cash repayment of loan, $13.000. Prepare a cash budget for March for Gado Company. GADO COMPANY Cash Budget March Total cash available Less: Cash payments for Total cash payments $4 Loan activity Loan balance, end of month %24 K Prev earcharrow_forwardAnsdwearrow_forward
arrow_back_ios
arrow_forward_ios
Recommended textbooks for you
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education