Problem 20-4A Manufacturing: Preparation of a complete master budget LO P1, P2, P3 The management of Zigby Manufacturing prepared the following estimated balance sheet for March 2017 ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2017 Assets Cash $ 40,000 Accounts receivable 342, 248 Raw materials inventory 98.5.ee Finished goods inventory 325,540 Total current assets 886,288 Equipment, gross 600.000 Accumulated depreciation (150,000) Equipment, net 45e.ee Total assets $1,256,289 Liabilities and Equity Accounts payable $ 200, 500 Short-term notes payable 12,000 Total current liabilities 212,50 Long-term note payable 500,000 Total liabilities 712.500 Common stock 335.000 Retained earnings 208.788 Total stockholders' equity 543, 788 $1.256.288 Total liabilities and equity To prepare a master budget for April, May, and June of 2017, management gathers the following information: a. Sales for March total 20,500 units. Forecasted sales in units are as follows: April, 20,500; May, 19,500, June, 20,000; and July, 20,500. Sales of 240,000 units are forecasted for the entire year. The product's selling price is $23.85 per unit and its total product cost is $19.85 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 4,925 units, which complies with the policy. The expected June 30 ending raw materials le Annie Darmstalernet to norint Cork fine hernit reenvinite of materiale Problem 20-4A Manufacturing: Preparation of a complete master budget LO P1, P2, P3 The management of Zigby Manufacturing prepared the following estimated balance sheet for March 2017 ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2017 Assets Cash $ 40,000 Accounts receivable 342, 248 Raw materials inventory 98.5.ee Finished goods inventory 325,540 Total current assets 886,288 Equipment, gross 600.000 Accumulated depreciation (150,000) Equipment, net 45e.ee Total assets $1,256,289 Liabilities and Equity Accounts payable $ 200, 500 Short-term notes payable 12,000 Total current liabilities 212,50 Long-term note payable 500,000 Total liabilities 712.500 Common stock 335.000 Retained earnings 208.788 Total stockholders' equity 543, 788 $1.256.288 Total liabilities and equity To prepare a master budget for April, May, and June of 2017, management gathers the following information: a. Sales for March total 20,500 units. Forecasted sales in units are as follows: April, 20,500; May, 19,500, June, 20,000; and July, 20,500. Sales of 240,000 units are forecasted for the entire year. The product's selling price is $23.85 per unit and its total product cost is $19.85 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 4,925 units, which complies with the policy. The expected June 30 ending raw materials le Annie Darmstalernet to norint Cork fine hernit reenvinite of materiale