Direct labor budget. Note: Round per unit values to 2 decimal places. General and administrative expense budget. Selling expense budget. 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. Sales budget. 1 Budgeted Balance Sheet June 30 5. Assets points: ebook: mant Puternicent Liabilities and Equity Liabilities \begin{tabular}{|l|l|} \hline \hline \\ \hline \end{tabular} Equity Factory overhead budget. Note-Round variable overhead rate values to 2 decimal places. enoing materiais inventory to equal sum or the next month s airect matenais requirements; ine march si raw materiais inventory its 4.925 pounds. The budgeted June 30 ending raw materials inventory is 4.000 pounds. Each finished unit requires 0.50 pound of direct materials. c. Company policy cals 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 16,400 units d. Each finished unit requires 0.50 hour of direct labor at a rote of $15 per hour. e. The predetermined variable overhead rate is $270 per direct labor hour. Depreciation of $20,000 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 $3,000, g. Monthly general and administrative expenses include $12,000 for administrative salaries and 0.9% monthly interest on the longterm 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 materlais purchases. Raw materials purchases are fully paid in the next month (none are paid in the month of purchase). 1. The minimum ending cash balance for all months is $40,000. If necessary, the company borrows enough cash using o loan to reach the minimum. Loans require an interest payment of 18 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 $10,000 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. Production budget. Complete this question by entering your answers in the tabs below. Sales budget. Direct materiais budget. Note: Round per unit vatues to 2 decimal places. Problem 20.4A (Static) Manufacturing: Preparation of a complete master budget LO P1, P2, P3 The management of Zigby Manufacturing prepared the following baiance sheet for March 31. To prepare a master budget for Aprit, May, and June, management gathers the following information. 7. Sales for March total 20,500 units. Budgeted sales in units follow Aprit, 20,500; May, 19,500; June, 20,000, and July, 20,500 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 materiais that cost $20 per pound. Company policy calls for a given month's. 1 Liabilities and Equity Liabilities: is: Total assets Liabilities and Equity \begin{tabular}{|l|l|l|} \hline Liabilities: \\ \hline & \\ \hline & \\ \hline \end{tabular} Equity Print: erencits \begin{tabular}{|l|l|l|} \hline & Equity \\ \hline \\ \hline Totar Liabilitios and Equity & \\ \hline \end{tabular} Total Liabilities and Equity Do not leave cells blank. Direct labor budget. Note: Round per unit values to 2 decimal places. General and administrative expense budget. Selling expense budget. 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. Sales budget. 1 Budgeted Balance Sheet June 30 5. Assets points: ebook: mant Puternicent Liabilities and Equity Liabilities \begin{tabular}{|l|l|} \hline \hline \\ \hline \end{tabular} Equity Factory overhead budget. Note-Round variable overhead rate values to 2 decimal places. enoing materiais inventory to equal sum or the next month s airect matenais requirements; ine march si raw materiais inventory its 4.925 pounds. The budgeted June 30 ending raw materials inventory is 4.000 pounds. Each finished unit requires 0.50 pound of direct materials. c. Company policy cals 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 16,400 units d. Each finished unit requires 0.50 hour of direct labor at a rote of $15 per hour. e. The predetermined variable overhead rate is $270 per direct labor hour. Depreciation of $20,000 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 $3,000, g. Monthly general and administrative expenses include $12,000 for administrative salaries and 0.9% monthly interest on the longterm 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 materlais purchases. Raw materials purchases are fully paid in the next month (none are paid in the month of purchase). 1. The minimum ending cash balance for all months is $40,000. If necessary, the company borrows enough cash using o loan to reach the minimum. Loans require an interest payment of 18 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 $10,000 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. Production budget. Complete this question by entering your answers in the tabs below. Sales budget. Direct materiais budget. Note: Round per unit vatues to 2 decimal places. Problem 20.4A (Static) Manufacturing: Preparation of a complete master budget LO P1, P2, P3 The management of Zigby Manufacturing prepared the following baiance sheet for March 31. To prepare a master budget for Aprit, May, and June, management gathers the following information. 7. Sales for March total 20,500 units. Budgeted sales in units follow Aprit, 20,500; May, 19,500; June, 20,000, and July, 20,500 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 materiais that cost $20 per pound. Company policy calls for a given month's. 1 Liabilities and Equity Liabilities: is: Total assets Liabilities and Equity \begin{tabular}{|l|l|l|} \hline Liabilities: \\ \hline & \\ \hline & \\ \hline \end{tabular} Equity Print: erencits \begin{tabular}{|l|l|l|} \hline & Equity \\ \hline \\ \hline Totar Liabilitios and Equity & \\ \hline \end{tabular} Total Liabilities and Equity Do not leave cells blank