i just need help on sections 5-9

Project Help Save & Exit Sut Check my wo Problem 07.4A Manufacturing: Preparation of a complete master budget LO P1, P2, P3 The management of Zigby Manufacturing prepared the following estimated balance sheet for March 2019 ZIGBY NUFACTURING Estiated 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 5 54,000 354,375 100,495 333.000 141,870 628,000 (164,000) 464,000 $ 1,305,070 $ 212,195 26. 238,195 514.000 752,195 149,000 204.675 553,675 11,395,870 To prepare a master budget for April, May, and June of 2019, management gathers the following information a. Sales for March total 22 500 units Forecasted sales in units are as follows, April, 22,500, May. 19500, June, 21700, and my 22,500. Sales of 254.000 units are forecasted for the entire year. The product's selling price is $22.50 per unit and its total product cost is $1850 per unit b. Company policy calls for a given month's ending raw materials inventory to equat 50% of the next month's materials requirements The March 31 raw materials inventory is 5,025 units, which complies with the policy. The expected June 30 ending raw materials inventory is 5,400 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 18.000 units, which complies with the policy d. Each finished unit requires 0.50 hours of direct laborat a rate of $10 per hour e. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $4.30 per direct labor hour Depreciation of $30,790 per month is treated as fixed factory overhead f. Sales representatives commissions are 6% of sales and are paid in the month of the sales. The sales manager's monthly salary is $4.400 . Monthly general and administrative expenses include 526,000 administrative salaries and 0.5% monthly interest on the long term note payable. h. The company expects 30% of sales to be for cash and the remaining 70% on credit. Receivables are collected in full in the month following the sale (none are collected in the month of the sale) As raw materiais 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 $54.000 If necessary, the company borrows enough cash using a short- term note to reach the minimum Short-term cotes require an interest payment of 18 at each month-end (before any repayment) it the ending cash balance exceeds the minimum the excess will be applied to repaying the short-term notes payable balance k. Dividends of $24,000 are to be declared and paid in May, No cash payments for income taxes are to be made during the second calendar quarter Income tax will be assessed at 40 the quarter and paid in the third calendar quarter. m. Equipment purchases of $144.000 are budgeted for the last day of June. Required: Prepare the following budgets and other financial Information required i budgets and other financial information should be prepared for the second calendar quarter except as otherwise noted below. (Round colculations up to the nearest whole dollat 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 $54,000. If necessary, the company borrows enough cash using a sho term note to reach the minimum. Short-term notes require an interest payment of 1% at each month-end (before any repay If the ending cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable bala k. Dividends of $24,000 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 the quarter and paid in the third calendar quarter m. Equipment purchases of $144,000 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 prepared for the second calendar quarter, except as otherwise noted below. (Round calculations up to the nearest whole dol except for the amount of cash sales, which should be rounded down to the nearest whole dollar.) 1. Sales budget 2. Production budget. 3. Raw materials budget. 4. Direct labor budget. 5. Factory overhead budget. 6. Selling expense budget. 7. General and administrative expense budget 8. Cash budget 9. Budgeted income statement for the entire second quarter (not for each month separately). 10. Budgeted balance sheet. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Required 9 Required 10 Budgeted balance sheet. (Round your final answers to the nearest whole dollar) ZIGBY MANUFACTURING Budgeted Balance Sheet