Cash Accounts receivable Raw materials Inventory Finished goods Inventory Equipment The management of Zigby Manufacturing prepared the following balance sheet for March 31. Assets ZIGBY HANIFACTURING Balance Sheet Barch 31 $ 53,000 Liabilities Liabilities and Equity 350,980 Accounts payable $204,800 96,600 Loan payable 25,000 313,920 Long-term fote payable 500,000 $ 626,000 Equity Less: Accumulated depreciation 163,000 463,000 Common stock 343,000 Retained earnings 199,700 Total assets $1,277,500 Total liabilities and equity $729,800 547,700 $ 1,277,500 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 21,800 units. Budgeted sales in units follow: April, 21,800, May, 18,700, June, 21,000, and July, 21,800. The product's selling price is $23.00 per unit and its total product cost is $18.00 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 4,830 pounds. The budgeted June 30 ending raw materials inventory is 5,300 pounds. 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 17,440 units d. Each finished unit requires 0.50 hour of direct labor at a rate of $9 per hour. e. The predetermined variable overhead rate is $4.00 per direct labor hour. Depreciation of $30,750 per month is the only fixed factory overhead item. f. Sales commissions of 8% of sales are paid in the month of the sales. The sales manager's monthly salary is $4,300. g. Monthly general and administrative expenses include $25,000 for administrative salaries and 0.7% monthly interest on the long- term note payable. h. 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) 1. 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). J. The minimum ending cash balance for all months is $53,000. 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. k. Dividends of $23,000 are budgeted to be declared and paid in May. 1. 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. m. Equipment purchases of $100,000 are budgeted for the last day of June. Required: Prepare the following budgets for the months of April, May, and June: 1. Sales budget 2. Production budget. 3. Direct materials budget. 4. Direct labor budget. 5. Factory overhead budget. 6. Selling expense budget. 7. General and administrative expense budget. 8. Schedule of cash receipts. 9. Schedule of cash payments for direct materials. 10. Cash budget. 11. Budgeted income statement for entire second quarter (not monthly). 12. Budgeted balance sheet at June 30. Complete this question by entering your answers in the tabs below. Req 1 Reg 2 Req 3 Req 4 Req 51 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Sales budget. ZIGBY MANUFACTURING Sales Budgets Budgeted sales units April 21,800 May June Selling price per unit Total budgeted sales $ 0 $ 0 $ 0 Complete this question by entering your answers in the tabs below. Beg 1 Req 2 Req 3 Req 4 Req 5 Req 6 Reg 7 Req 8 to 10 Req 11 Req 12 Production budget. Budgeted sales units Next period budgeted sales units Ratio of inventory to future sales Desired ending inventory units Total required units Units to produce ZIBY MANUFACTURING Production Badget April May June Total 18,700 21,000 21,800 80% 80% 80% < Req 1 Req 3 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Reg 4 Req 51 Req 6 Req 7 Req 8 to 10 Req 111 Req 12 Direct materials budget. (Round per unit values to 2 decimal places.) Units to produce ZIGBY MANUFACTURING Direct Materiales Budgut April May June Materials needed for production (pounds) Total materials required (pounds) Materials to purchase (pounds) Materials cost per pound Cost of direct materials purchases Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6 Req 71 Req 8 to 10 Req 11 Req 12 Direct labor budget. (Round per unit values to 2 decimal places.) Units to produce Direct labor hours needed Cost of direct labor ZIGBY MANUFACTURING Direct Labor Budget April May June Total 0 Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req S Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Factory overhead budget. (Round variable overhead rate values to 2 decimal places.) Direct labor hours needed ZIGBY MANUFACTURING Factory Overhead Budget April May June Total Variable overhead rate per direct labor hour Budgeted variable overhead Budgeted fixed overhead Budgeted total factory overhead < Req 4 Req 6 > Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 51 Req 6: Req 7 Req 8 to 10 Req 11 Req 121 Selling expense budget. Budgeted sales Sales commissions ZIGBY MANUFACTURING Selling Expense Budget Apill May June Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6. Req 7 Req 8 to 10 Req 11 Req 12 General and administrative expense budget. ZIGBY MANUFACTURING General and Administrative Expense Budget April May June Total general and administrative expenses Sales Cash receipts from Cash sales Collections of prior period sales Total cash receipts ABOY MANUFACTURING Schedule of Cash Receipts Aprill May June $ 501,400 $ 430,100 $ 483,000 $ 0 $ 0 $ 0 Schedule of Cash Payments for Direct Materials Materials purchases Cash payments for Current period purchases Prior period purchases Total cash payments Beginning cash balance Total cash available Less: Cash payments for: April May June $ 199,300 $ 210,900 $ 214,200 $ $ 0 $ 0 Cash Budget April May June Less: Cas Total cash payments Preliminary cash balance Ending cash balance Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month Loan balance 0 0 April May June $ 0 < Req 7 Req 11 > Req 1 Req 2 Reg 3 Reg 4 Req 5 Req 6 Req 7 Req 8 to 10 Req 11 Req 12 Budgeted Income statement for entire second quarter (not monthly). (Round your final answers to the nearest whole dollar.) 213BY MANUFACTURING For Thiri Montin Ended Juno 30 Budputed Income Statement Seling, general and administrative expenses Total operating expenses 0 0 0 Total assets Liabilities Equity Total Liabilities and Equity ZIOBY MANUFACTURING Budgeted Balance Sheet Assets Liabilities and Equity < Req 11 Req 12