Estimated Balance Sheet March 31, 2019 Assets Cash Accounts receivable Raw materials inventory Finished goods inventory Total current assets Equipment Accumulated depreciation Equipment, net Total assets Liabilities and Equity Accounts payable Short-term notes payable Total current liabilities Long-term note payable Total liabilities Common stock Retained earnings Total stockholders' equity Total liabilities and equity $ 57,000 464,000 91,600 380,480 993,080 634,000 (167,000) 467,000 $1,460,080 $ 206,300 29,000 235,300 520,000 755,300 352,000 352,780 704, 780 $1,460,080 To prepare a master budget for April, May, and June of 2019, m a. Sales for March total 23,200 units. Forecasted sales in units July, 23,200. Sales of 257,000 units are forecasted for the e its total product cost is $20.50 per unit. To prepare a master budget for April, May, and June of 2019, management gathers the following information a. Sales for March total 23,200 units, Forecasted sales in units are as follows: April, 23,200; May, 17,100; June, 21,900; and July 23, 200, Sales of 257,000 units are forecasted for the entire year. The product's selling price is $25.00 per unit and its total product cost is $20.50 per unit. b. 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 4,580 units, which complies with the policy. The expected June 30 ending raw materials inventory is 5.700 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials c. 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 18,560 units, which complies with the policy. d. Each finished unit requires 0.50 hours of direct labor at a rate of $13 per hour. e. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $4.40 per direct labor hour. Depreciation of $37,320 per month is treated as fixed factory overhead f. Sales representatives' commissions are 5% of sales and are paid in the month of the sales. The sales manager's monthly salary is $4,700 g. Monthly general and administrative expenses include $29,000 administrative salaries and 0.8% monthly interest on the long-term note payable. h. The company expects 20% of sales to be for cash and the remaining 80% on credit. Receivables are collected in full in the month following the sale (none are collected in the month of the sale). 1. 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 J. The minimum ending cash balance for all months is $99,000. 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 one c. 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 18,560 units, which complies with the policy d. Each finished unit requires 0.50 hours of direct labor at a rate of $13 per hour. e. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $4.40 per direct labor hour. Depreciation of $37.320 per month is treated as fixed factory overhead. f. Sales representatives' commissions are 5% of sales and 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 administrative salaries and 0.8% monthly interest on the long-term note payable. h. The company expects 20% of sales to be for cash and the remaining 80% on credit Receivables are collected in full in the month following the sale (none are collected in the month of the sale) 1. 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 The minimum ending cash balance for all months is $99.000. If necessary, the company borrows enough coth 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 balonce exceeds the minimum, the excess will be applied to repaying the short term notes payable balance k. Dividends of $27000 are to be declared and paid in May. 1. 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. m. Equipment purchases of $147,000 are budgeted for the last day of June. Required: Prepare the following budgets and other financial information as required. All budgets and other financial information should be prepared for the second calendar quarter, except as otherwise noted below. (Round calculations up to the nearest whole dollar, except for the amount of cash sales, which should be rounded down to the nearest whole dollar), May June Total 23,200 80% ZIGBY MANUFACTURING Production Budget April, May, and June 2019 April Next month's budgeted sales (units) 17,100 21,900 Ratio of inventory to future sales 80% 80% Budgeted ending inventory (units) 13,680 17,520 Budgeted units sales for month Required units of available production Beginning inventory (units) 18,560 13,680 Units to be produced 25,900 43,260 18,560 60,320 17,520 19,600 88,760