a. Sales for March total 23,200 units. Budgeted sales in units follow April, 23,200: May, 17100; June, 21,900; and July, 23,200 The product's selling price is $25.00 per unit and its total product cost is $20.50 per unit. b. 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 4,580 pounds. The budgeted June 30 ending raw materials inventory is 5,700 potinds. Each finished unit requires 0.50 pound of direct materials c. 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 18,560 units. d. Each finished unit requires 0.50 hour of direct labor at a rate of $13 per hour. e. The predetermined variable overhead rate is $4.40 per direct labor hour. Depreciation of $37,320 per month is the only fixed factory overhead item. 1. Sales commissions of 5% of sales are paid in the month of the sales. The sales manager's monthly salary is $4.700 9. Monthly general and administrative expenses include $29,000 for administrative salaties and 0.8% monthly interest on the long. term note payable. h. The company budgets 30% of sales to be for cash and the remaining 70% on creda. Credit sales are collected in full in the month following the sale (no credit sales are collected in the month of sale). 1. All row materials purchases are on credit, and accounts payable are solely tied to raw materials purchases. Raw materials purchases ate fully paid in the next month (none are paid in the month of purchase). 1. The minimuin ending cash balance for all months is $57,000 if necessary, the company borrows enough cash using a loan to reach the minimum. Loans require an interest payment of 17 at 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. k. Dividends of $27.000 are budgeted to be declared and paid in May. 1. No cash payments for income taxes are budgeted in the second calendan quarter Income tax will be assessed at 35% in the quarter and budgeted to be paid in the third colendar quarter m. Equipment purchases of $100.000 are budgeted for the last day of June- Sales budget. Production budget. Direct materials budget. (Round per unit values to 2 decimal places.) Direct labor budget. (Round per unit values to 2 decimal places.) \begin{tabular}{|l|l|l|l|l|l|} \hline \multicolumn{2}{|c|}{ ZIGBY MANUFACTURING } \\ \hline \multicolumn{2}{|l|}{ Direct Labor Budget } \\ \hline Units to produce & \multicolumn{2}{|c|}{ April May } & June & Total \\ \hline & & & & & \\ \hline Direct labor hours needed & & & & \\ \hline \end{tabular} 5> Factory overhead budget. (Round variable overhead rate values to 2 decimal places.) Selling expense budget. General and administrative expense budget. 8. Schedule of cash receipts. 9. Schedule of cash payments for direct materials. 10. Cash budget. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.) Budgeted income statement for entre second quarter (not monthly). (Round your final answers to the nearest whole dollar.) Budgeted balance sheet at June 30 . (Round your final answers to the nearest whole dollar.)
